Draft Estimate

PROJECT TITLE ATWO (2)-STOREY RESIDENCE W/ ROFDECK
LOCATION PORTO CIRCLE BRGY. BALON ANITO MARIVELES, BATAAN

OWNER MR. & MRS. JOSELITO DOMINGUEZ
SUBJECT PROJECT COST ESTIMATE
SCOPE OF WORKS DESCRIPTION
A. EARTHWORKS
EXCAVATION
GRAVEL BEDDING
SUB-TOTAL
B. STRUCTURAL WORKS
COLUMN FOOTING
PORTLAND CEMENT
WHITE SAND
CRUSHED GRAVEL
16 mm Dia.x 6.00m. DB
Ga.26 G.I. Tie wire
SUB-TOTAL
C. WALL FOOTING
PORTLAND CEMENT
WHITE SAND
CRUSHED GRAVEL
Ga.26 G.I. Tie wire
SUB-TOTAL
D. CONCRETE COLUMNS
PORTLAND CEMENT
WHITE SAND
CRUSHED GRAVEL
Ga.26 G.I. Tie wire
SUB-TOTAL
E. CONCRETE BEAMS
PORTLAND CEMENT
WHITE SAND
CRUSHED GRAVEL
Ga.26 G.I. Tie wire
SUB-TOTAL
F. SLAB ON GRADE
PORTLAND CEMENT
WHITE SAND
CRUSHED GRAVEL
Ga.26 G.I. Tie wire
SUB-TOTAL
G. SECOND FLOOR SLAB
PORTLAND CEMENT
WHITE SAND
CRUSHED GRAVEL
Ga.26 G.I. Tie wire
SUB-TOTAL
H. CONCRETE STAIRS
PORTLAND CEMENT
WHITE SAND
CRUSHED GRAVEL
Ga.26 G.I. Tie wire
SUB-TOTAL
J. CONC. LAVATORY COUNTERS AND KITCHEN COUNTERTOPS

PORTLAND CEMENT
WHITE SAND
CRUSHED GRAVEL
Ga.26 G.I. Tie wire
SUB-TOTAL
K. ROOFING & TRUSS
SUB-TOTAL
L. FORMWORKS
1/2" THICK PLYWOOD FORMS
2"x2" FRAME(Coco Lumber)
2"x3" SCAFFOLDINGS
SUB-TOTAL
M. MASONRY
150 MM THK. CHB
CEMENT
SAND
100 MM THK. CHB
CEMENT
SAND
MASONRY REBARS
Ga.26 G.I. Tie wire
SUB-TOTAL
SUB-TOTAL STRUCTURAL WORKS
ARCHITECTURAL WORKS
N. PLASTERING
PORTLAND CEMENT
SAND
SUB-TOTAL
O. LATEX PAINTING WORKS (EXTERIOR & INTERIOR)

WALL
CEILING AND SOFFIT
SUB-TOTAL
P. DOORS INCLUDING DOOR JAMB, LOCKSETS&HARDWARES (EXCLUDING GLA

D1
D2
D3
D4
SUB-TOTAL
Q. WINDOWS
W1
W2
W3
W4
W5
SUB-TOTAL
R. GLASS AND ALUMINUM WORKS

ALUMINUM SLIDING CLOSET DOOR WITH MIRROR
KITCHEN CABINET DOOR FROSTED GLASS INSETS ONLY
CABINET DOOR FROSTED GLASS INSETS ONLY
BATHROOM MIRRORS
12MM THK. TEMPERED CLEAR GLASS BALCONY RAILING
12MM THK. TEMPERED FROSTED GLASS SHOWER PARTITION
12MM THK. CLEAR GLASS SHELF
ACCESSORIES & CONSUMABLES
SUB-TOTAL
S. EXTERIOR ACCENT WALL TILING

SPANISH TILE WALL ACCENT
PORTLAND CEMENT
SAND
TILE GROUT
SUB-TOTAL
T. NATURAL GRANITE WORKS
MAIN KITCHEN COUNTER , SKIRT & BACKSPLASH
BAR COUNTER, LEG & SKIRT
LAVATORY COUNTER @MBR
CONCRETE LEDGE @ MBR
LAVATORY COUNTER @2F COMMON T&B
CONCRETE LEDGE @ MBR
PORTLAND CEMENT
SAND
TILE GROUT
SUB-TOTAL
U. TILE WORKS
GROUND FLOOR
(FOYER, LIVING, DINING, STAIRWAY, MAIN KIT)
600X600MM SYNTHETIC GRANITE TILES
PORTLAND CEMENT
SAND
TILE GROUT
(CARPORT, PORCH,LANAI)
400X400MM NON SKID CERAMIC FLR TILES
PORTLAND CEMENT
SAND
TILE GROUT
(SERVICE KITCHEN,LAUNDRY&DRYING)
PORTLAND CEMENT
SAND
TILE GROUT
(SERVICE KITCHEN COUNTERTOP & BOT.CAB. FLR)

600X600MM SYNTHETIC GRANITE TILES
200X200MM GLAZED TILES
PORTLAND CEMENT
SAND
TILE GROUT
(MAIN KITCHEN BOTTOM CABINET FLR)

200X200MM GLAZED TILES
PORTLAND CEMENT
SAND
TILE GROUT
(BEDROOM 3 T&B)
400X400MM GLAZED CERAMIC WALL TILES
PORTLAND CEMENT
SAND
TILE GROUT
(GF COMMON T&B)

400X400MM ACCENT WALL TILES
PORTLAND CEMENT
SAND
TILE GROUT
V. SECOND FLOOR
(FAMILY HALL, COMMON T&B LAVATORY AREA)
PORTLAND CEMENT
SAND
TILE GROUT
(BEDROOMS 4,5&6)
PORTLAND CEMENT
SAND
TILE GROUT
(MBR & WALK-IN CLOSET)

PORTLAND CEMENT
SAND
TILE GROUT
(MBR T&B)
PORTLAND CEMENT
SAND
TILE GROUT
(BEDRM.5 T&B)
PORTLAND CEMENT
SAND
TILE GROUT
(2F COMMON T&B)

PORTLAND CEMENT
SAND
TILE GROUT
(COMMON BALCONY, MBR BALCONY)

PORTLAND CEMENT
SAND
TILE GROUT
SUB-TOTAL
W. CARPENTRY WORKS
BASEBOARD
HARDIFLEX CEILING BOARD
CEILING HANGERS
50X300X1200MM TANGUILE TREAD
VENT SLATS
50X100MM SOLID WD. HANDRAILS @ STAIR
50X100MM SOLID WD. HANDRAILS @ FAM. HALL
CONSUMABLES
SUB-TOTAL
X. KITCHEN CABINET
SOLID WOOD CABINET DOORS
CABINET DOORS IN DUCO PAIN FINISH
3/4" MARINE PLYWOOD CARCASSES/SHELVES
CABINET CARCASSES/SHELVES IN DUCO PAIN FINISH
HARDIFLEX HANGING OVERBOARD
VENEER FINISHING FOR OVERBOARD
STAINLESS STEEL DOOR PULLS
DOOR HINGE/DOOR CLOSERS
CONSUMABLES
SUB-TOTAL
Y. WARDROBE CLOSETS
3/4"THK. ORD. PLYWOOD CABINET UPPER DOOR
3/4" ORD. PLYWD. VERT. PARTITION & CARCASS
3/4" ORDINARY PLYWD. INTERIOR SHELVES
STAINLESS STEEL DOOR PULLS FOR UPPER DOOR
CONSUMABLES
SUB-TOTAL
Z. SHOE CABINETS
@ STAIR
3/4"THK. ORD. PLYWOOD CABINET DOOR
CONSUMABLES
@ BEDROOMS
3/4"THK. ORD. PLYWOOD CABINET DOOR
CONSUMABLES
SUB-TOTAL
AA. IRONWORKS / METALWORKS

@ BALCONY, FAMILY HALL & KITCHEN
25MMX25MM HORIZONTAL STAIR RAILING
50X100MM DECORATIVE VERT.PARTITION @ KIT.
25X50MM VERTICAL BALUSTERS
CONSUMABLES
SUB-TOTAL
BB. VARNISHING / STAINING WORKS

BASEBOARD
DOOR JAMBS
DOORS
CABINETS / CLOSETS
CONSUMABLES
SUB-TOTAL
SUB-TOTAL ARCHITECTURAL WORKS
CC. PLUMBING WORKS
FIXTURES
MASTER WATER CLOSET
MASTER LAVATORY
MASTER FAUCET/ TAP MIXER
MASTER WHIRLPOOL/BATHTUB
MASTER SHOWER HEAD AND VALVES
WATER HEATER (MULTI-POINT)
WATER CLOSET
LAVATORY
SHOWER HEAD AND VALVES
BATHROOM FAUCET/TAP MIXER
FLOOR DRAIN/ SHOWER DRAIN
HOSE BIBB / FAUCET
KITCHEN SINK
KITCHEN TAP MIXER
WATER TANK
ROUGHING INS
SUB-TOTAL PLUMBING WORKS
DD. ELECTRICAL WORKS

ROUGHING INS
WIRES AND WIRING DEVICES
Wires and Cables
Convenience Outlet
Weather Proof Outlet
ACU Outlet
Electric Range
TV / Cable Outlet
Single Pole Switch
Two Pole Switch
Three Pole Switch
Three Way Switch
Special Design Spherical Drop Light 1.2,1.0 & 0.80 m. dia.

1-40w FF 0.30x1.20 Surface Mounted
with Prismatic Diffuser
Recessed Square Pinlight 3"
1x20w Ceiling Mounted Fluorescent Cove Lighting
1x20w Surface Mounted Fluorescent Cabinet Lighting
1x20w Fluorescent Strip Lighting for Mirror
Spot Light Par 38 Dual Type for Roof Eaves
Ceiling-Mounted CFL lighting
Exterior Wall Mounted Lighting
PANEL BOARD
PANEL BOARD (PP)
MAIN: 225AT, 225AF,2P 240V MCCB
Branches: 1-30AT 2PCB, BOLT ON
10-20AT 2PCB, BOLT ON
PANEL BOARD (LP)
MAIN: 125AT, 225 AF, 2P 250V MCCB
Branches: 17-20AT 2PCB, BOLT ON TYPE
SUB-TOTAL ELECTRICAL WORKS
GRAND TOTAL PROJECT COST
PRC Reg. No:

TIN:
PTR No:
Issued At;
Date
OFDECK
MARIVELES, BATAAN
UNIT UNIT COST AMOUNT
120.00 SQ.M. 350.00 42,000.00

15.00 CU.M. 700.00 10,500.00
52,500.00
150.00 BAG 220.00 33,000.00

15.00 CU.M. 550.00 8,250.00
30.00 CU.M. 700.00 21,000.00
172.00 PC 320.00 55,040.00
40.00 KG 60.00 2,400.00
119,690.00
84.00 BAG 220.00 18,480.00

12.00 CU.M. 550.00 6,600.00
24.00 CU.M. 700.00 16,800.00
98.00 PC 125.00 12,250.00
30.00 KG 60.00 1,800.00
55,930.00
250.00 BAG 220.00 55,000.00

24.00 CU.M. 550.00 13,200.00
48.00 CU.M. 700.00 33,600.00
510.00 PC 320.00 163,200.00
188.00 PC 125.00 23,500.00
50.00 KG 60.00 3,000.00
291,500.00
165.00 BAG 220.00 36,300.00

6.00 CU.M. 550.00 3,300.00
12.00 CU.M. 700.00 8,400.00
272.00 PC 320.00 87,040.00
210.00 PC 125.00 26,250.00
50.00 KG 60.00 3,000.00
164,290.00
228.00 BAG 220.00 50,160.00

13.00 CU.M. 550.00 7,150.00
26.00 CU.M. 700.00 18,200.00
150.00 PC 125.00 18,750.00
60.00 KG 60.00 3,600.00
97,860.00
150.00 BAG 220.00 33,000.00
15.00 CU.M. 550.00 8,250.00
30.00 CU.M. 700.00 21,000.00
350.00 PC 180.00 63,000.00
70.00 KG 60.00 4,200.00
129,450.00
30.00 BAG 220.00 6,600.00

2.00 CU.M. 550.00 1,100.00
4.00 CU.M. 700.00 2,800.00
32.00 PC 320.00 10,240.00
12.00 PC 180.00 2,160.00
20.00 PC 125.00 2,500.00
8.00 KG 60.00 480.00
25,880.00
UNTERTOPS
5.00 BAG 220.00 1,100.00
0.50 CU.M. 550.00 275.00
1.00 CU.M. 700.00 700.00
10.00 PC 125.00 1,250.00
5.00 KG 60.00 300.00
3,625.00
1.00 lot 100,000.00 100,000.00

100,000.00
100.00 pc 600.00 60,000.00

850.00 BF 15.00 12,750.00
1,500.00 BF 15.00 22,500.00
95,250.00
2,000.00 pc 15.00 30,000.00

70.00 BAG 220.00 15,400.00
12.00 CU.M. 550.00 6,600.00
500.00 PC 12.00 6,000.00

38.00 BAG 220.00 8,360.00
4.00 CU.M. 550.00 2,200.00
75.00 PC 125.00 9,375.00

15.00 KG 60.00 900.00
78,835.00
1,214,810.00
120.00 BAG 220.00 26,400.00
15.00 CU.M. 550.00 8,250.00
34,650.00
220.00 SQ.M. 200.00 44,000.00

210.00 SQ.M. 250.00 52,500.00
96,500.00
ARDWARES (EXCLUDING GLASS)

1.00 SET 27,600.00 27,600.00
1.00 SET 43,500.00 43,500.00
2.00 SET 40,000.00 80,000.00
1.00 SET 20,400.00 20,400.00
171,500.00
1.00 SQ.M. 4,000.00 4,000.00

2.00 SQ.M. 4,000.00 8,000.00
2.00 SQ.M. 4,000.00 8,000.00
1.00 SQ.M. 4,000.00 4,000.00
1.00 SQ.M. 4,000.00 4,000.00
28,000.00
1.00 SQ.M. 3,500.00 3,500.00

0.72 SQ.M. 1,200.00 864.00
2.16 SQ.M. 1,200.00 2,592.00
0.50 SQ.M. 1,500.00 750.00
5.20 SQ.M. 8,000.00 41,600.00
3.60 SQ.M. 7,000.00 25,200.00
SQ.M. 900.00 -
1.00 LS 1,500.00 1,500.00
76,006.00
12.47 SQ.M. 1,350.00 16,834.50

BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
16,834.50
SQ.M. 2,500.00 -
SQ.M. 2,500.00 -
SQ.M. 2,500.00 -
SQ.M. 2,500.00 -
SQ.M. 2,500.00 -
SQ.M. 2,500.00 -
BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
-
47.81 SQ.M. 800.00 38,248.00

BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
53.63 SQ.M. 600.00 32,178.00

BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
SQ.M. 600.00 -
BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
SQ.M. 800.00 -
SQ.M. 375.00 -
BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
SQ.M. 375.00 -
BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
SQ.M. 600.00 -
SQ.M. 600.00 -
BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
SQ.M. 600.00 -
SQ.M. 600.00 -
SQ.M. 600.00 -
BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
SQ.M. 600.00 -
BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
SQ.M. 600.00 -
BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
SQ.M. 600.00 -
BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
SQ.M. 600.00 -
SQ.M. 600.00 -
SQ.M. 400.00 -
BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
SQ.M. 600.00 -
SQ.M. 600.00 -
SQ.M. 600.00 -
BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
SQ.M. 600.00 -
SQ.M. 600.00 -
SQ.M. 600.00 -
BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
SQ.M. 600.00 -
BAG 220.00 -
CU.M. 550.00 -
KG 60.00 -
70,426.00
L.M. 167.00 -
PCS 320.00 -
B.F. 37.50 -
PCS 1,200.00 -
PCS 500.00 -
L.M. 370.00 -
L.M. 370.00 -
LS 13,000.00 13,000.00
13,000.00
SQ.M. 500.00 -
SQ.M. 750.00 -
SQ.M. 360.00 -
SQ.M. 750.00 -
SQ.M. 113.00 -
SQ.M. 1,200.00 -
PCS 500.00 -
PCS 30.00 -
LS 4,700.00 -
-
SQ.M. 292.00 -
SQ.M. 292.00 -
SQ.M. 292.00 -
PCS 500.00 -
PCS 30.00 -
LS 3,500.00 -
-
SQ.M. 292.00 -
SQ.M. 292.00 -
SQ.M. 292.00 -
PCS 500.00 -
PCS 30.00 -
LS 1,000.00 -
SQ.M. 292.00 -
SQ.M. 292.00 -
SQ.M. 292.00 -
PCS 500.00 -
PCS 30.00 -
LS 1,300.00 -
-
L.M. 45.00 -
L.M. 380.00 -
L.M. 120.00 -
LS 1,300.00 -
-
L.M. 100.00 -
L.M. 100.00 -
SQ.M. 250.00 -
SQ.M. 250.00 -
LS 8,000.00 -
-
506,916.50
1 SET 15,000.00 15,000.00
1 SET 7,500.00 7,500.00
1 SET 5,000.00 5,000.00
SET 50,000.00 -
1 SET 8,000.00 8,000.00
SET 9,000.00 -
1 SET 8,000.00 8,000.00
1 SET 4,000.00 4,000.00
1 SET 5,000.00 5,000.00
1 SET 2,500.00 2,500.00
2 SET 350.00 700.00
SET 500.00 -
1 SET 5,000.00 5,000.00
1 SET 3,000.00 3,000.00
1 SET 20,000.00 20,000.00
1 LS 30,000.00 30,000.00
113,700.00
LS 1.00 30,000.00
1 LS 1.00 60,000.00
SET 280.00 -
SET 400.00 -
SET 500.00 -
SET 500.00 -
SET 260.00 -
SET 200.00 -
SET 280.00 -
SET 320.00 -
SET 260.00 -
SET 15,000.00 -
SET 1,200.00 -
SET 450.00 -
SET 350.00 -
SET 350.00 -
SET 350.00 -
SET 900.00 -
SET 200.00 -
SET 1,200.00 -
UNIT 4,000.00 5,000.00
PC 650.00 -
PC 500.00 -
PC 1,700.00 -
UNIT 6,000.00 -
PC 500.00 -
PC 650.00 -
95,000.00
TOTAL MATERIAL COST 1,930,426.50

40% LABOR COST 772,170.60
5% MATERIAL CONTINGENCY COST 96,521.33
2,799,118.43
PROJECT TITLE PROPOSED TWO-STOREY RESIDENCE
LOCATION LOT 21 & 22,LOUISIANA ST., METROVILLE EXECUTIVE VILLAGE, MAPUL
OWNER MS. MARILOU D. BARDON
SCOPE OF WORKS DESCRIPTION QTY
EARTHWORKS
EXCAVATION 42.43
GRAVEL BEDDING 1.82
SUB-TOTAL
STRUCTURAL WORKS
COLUMN FOOTING 5.90
PORTLAND CEMENT 53.10
WHITE SAND 2.95
CRUSHED GRAVEL 5.90
16 mm Dia.x 6.00m. DB 48.00
Ga.26 G.I. Tie wire 6.23
SUB-TOTAL
WALL FOOTING 2.46

WHITE SAND 1.23
CRUSHED GRAVEL 4.91
12 mm Dia.x 6.00m. DB 33.00
10 mm Dia.x 6.00m. DB 8.00
SUB-TOTAL
CONCRETE COLUMNS 8.42

WHITE SAND 4.21
CRUSHED GRAVEL 8.42
16 mm Dia.x 6.00m. DB 351.00
10 mm Dia.x 6.00m. DB 301.00
SUB-TOTAL
CONCRETE BEAMS 18.22

WHITE SAND 9.11
CRUSHED GRAVEL 18.22
16 mm Dia.x 6.00m. DB 435.00
10 mm Dia.x 6.00m. DB 360.00
SUB-TOTAL
SLAB ON GRADE 8.02

WHITE SAND 4.01
CRUSHED GRAVEL 8.02
10 mm Dia.x 6.00m. DB 137.74
SUB-TOTAL
SECOND FLOOR SLAB 8.73

WHITE SAND 4.36
CRUSHED GRAVEL 8.73
10 mm Dia.x 6.00m. DB 454.00
SUB-TOTAL
CONCRETE STAIRS 0.74

WHITE SAND 0.37
CRUSHED GRAVEL 0.74
16 mm Dia.x 6.00m. DB 18.00
10 mm Dia.x 6.00m. DB 19.00
SUB-TOTAL
CANTILEVERED SLAB OVER WINDOWS 0.92

WHITE SAND 0.46
CRUSHED GRAVEL 0.92
16 mm Dia.x 6.00m. DB 11.00
10 mm Dia.x 6.00m. DB 8.00
SUB-TOTAL
CONC. LAVATORY COUNTERS AND KITCHEN COUNTERTOPS

WHITE SAND 0.08
CRUSHED GRAVEL 0.16
10 mm Dia.x 6.00m. DB 5.50
SUB-TOTAL
ROOFING & TRUSS

STEEL TRUSS 84.00
GA # 24 PREPAINTED LONGSPAN G.I. SHEET 84.00
10MM. DOUBLE SIDE THERMAL INSULATION 84.00
GA #24 PRE-PAINTED GUTTER 28.50
25X300MM SOLID WOOD FASCIA BOARD 28.50
SUB-TOTAL
FORMWORKS
1/2" THICK PLYWOOD FORMS 30.00
2"x2" FRAME(Coco Lumber) 600.00
2"x3" SCAFFOLDINGS 400.00
SUB-TOTAL
MASONRY
150 MM THK. CHB 103.64
1,295.44
104.98
8.75
100 MM THK. CHB 80.40

1,005.00
84.42
7.04
MASONRY REBARS
10 mm Dia.x 6.00m. DB 230.00
SUB-TOTAL
ARCHITECTURAL WORKS
PLASTERING 431.03
SAND 8.62
SUB-TOTAL
LATEX PAINTING WORKS (EXTERIOR & INTERIOR)

WALL 460.00
CEILING AND SOFFIT 234.00
SUB-TOTAL
DOORS INCLUDING DOOR JAMB, LOCKSETS&HARDWARES (EXCLUDING GLAS

D1 1.00
D2 1.00
D3 1.00
D4 1.00
D5 1.00
D6 1.00
D7 5.00
D8 2.00
D9 3.00
D10 4.00
D11 1.00
SUB-TOTAL
WINDOWS
W1 1.92
W2 1.20
W3 0.96
W4 0.90
W5 2.56
W6 2.56
W7 1.44
W8 1.44
W9 1.92
W10 0.80
W11 0.60
W12 0.36
W13 0.24
W14 8.64
W15 1.82
W16 3.36
W17 16.10
SUB-TOTAL
GLASS AND ALUMINUM WORKS

ALUMINUM SLIDING CLOSET DOOR WITH MIRROR 23.22
KITCHEN CABINET DOOR FROSTED GLASS INSETS ONLY 2.79
CABINET DOOR FROSTED GLASS INSETS ONLY 3.60
BATHROOM MIRRORS 2.04
12MM THK. TEMPERED CLEAR GLASS BALCONY RAILING 18.72
12MM THK. TEMPERED FROSTED GLASS SHOWER PARTITION 2.70
12MM THK. CLEAR GLASS SHELF 0.36
ACCESSORIES & CONSUMABLES 1.00
SUB-TOTAL
EXTERIOR ACCENT WALL TILING

SPANISH TILE WALL ACCENT 5.70
SAND 0.14
TILE GROUT 2.85
SUB-TOTAL
NATURAL GRANITE WORKS

MAIN KITCHEN COUNTER , SKIRT & BACKSPLASH 3.20
BAR COUNTER, LEG & SKIRT 1.78
LAVATORY COUNTER @MBR 1.24
CONCRETE LEDGE @ MBR 0.32
LAVATORY COUNTER @2F COMMON T&B 1.42
CONCRETE LEDGE @ MBR 0.39
SAND 0.20
TILE GROUT 3.98
SUB-TOTAL
TILE WORKS
GROUND FLOOR
600X600MM SYNTHETIC GRANITE TILES 30.74
SAND 0.77
TILE GROUT 15.37
400X400MM NON SKID CERAMIC FLR TILES 21.88
SAND 0.55
TILE GROUT 10.94
SAND 0.25
TILE GROUT 4.94

200X200MM GLAZED TILES 1.62
SAND 0.06
TILE GROUT 1.22

SAND 0.06
TILE GROUT 1.17
(BEDROOM 3 T&B)
400X400MM GLAZED CERAMIC WALL TILES 7.36
SAND 0.21
TILE GROUT 4.20
(GF COMMON T&B)

400X400MM ACCENT WALL TILES 1.26
SAND 0.33
TILE GROUT 6.70
SECOND FLOOR
SAND 0.32
TILE GROUT 6.44
(BEDROOMS 4,5&6)
SAND 0.46
TILE GROUT 9.24

SAND 0.30
TILE GROUT 5.98
(MBR T&B)
SAND 0.07
TILE GROUT 1.30
(BEDRM.5 T&B)
SAND 0.10
TILE GROUT 1.93
(2F COMMON T&B)

SAND 0.24
TILE GROUT 4.86

SAND 0.60
TILE GROUT 12.01
SUB-TOTAL
CARPENTRY WORKS
BASEBOARD 78.53
HARDIFLEX CEILING BOARD 48.00
CEILING HANGERS 566.50
50X300X1200MM TANGUILE TREAD 8.50
VENT SLATS 10.00
50X100MM SOLID WD. HANDRAILS @ STAIR 3.50
50X100MM SOLID WD. HANDRAILS @ FAM. HALL 1.86
CONSUMABLES 1.00
SUB-TOTAL
KITCHEN CABINET
SOLID WOOD CABINET DOORS 2.92
CABINET DOORS IN DUCO PAIN FINISH 2.92
3/4" MARINE PLYWOOD CARCASSES/SHELVES 13.03
CABINET CARCASSES/SHELVES IN DUCO PAIN FINISH 13.03
HARDIFLEX HANGING OVERBOARD 1.58
VENEER FINISHING FOR OVERBOARD 1.58
STAINLESS STEEL DOOR PULLS 8.00
DOOR HINGE/DOOR CLOSERS 17.00
CONSUMABLES 1.00
SUB-TOTAL
WARDROBE CLOSETS
3/4"THK. ORD. PLYWOOD CABINET UPPER DOOR 4.03
3/4" ORD. PLYWD. VERT. PARTITION & CARCASS 18.00
3/4" ORDINARY PLYWD. INTERIOR SHELVES 17.94
STAINLESS STEEL DOOR PULLS FOR UPPER DOOR 13.50
CONSUMABLES 1.00
SUB-TOTAL
SHOE CABINETS
@ STAIR
3/4"THK. ORD. PLYWOOD CABINET DOOR 2.93
CONSUMABLES 1.00
@ BEDROOMS
3/4"THK. ORD. PLYWOOD CABINET DOOR 1.40
CONSUMABLES 1.00
SUB-TOTAL
IRONWORKS / METALWORKS
25MMX25MM HORIZONTAL STAIR RAILING 56.65
50X100MM DECORATIVE VERT.PARTITION @ KIT. 8.40
25X50MM VERTICAL BALUSTERS 8.25
CONSUMABLES 1.00
SUB-TOTAL
VARNISHING / STAINING WORKS

BASEBOARD 78.53
DOOR JAMBS 53.65
DOORS 20.63
CABINETS / CLOSETS 44.76
CONSUMABLES 1
SUB-TOTAL
PLUMBING WORKS
FIXTURES
MASTER WATER CLOSET 1
MASTER LAVATORY 1
MASTER FAUCET/ TAP MIXER 2
MASTER WHIRLPOOL/BATHTUB 1
MASTER SHOWER HEAD AND VALVES 1
WATER HEATER (MULTI-POINT) 3
WATER CLOSET 4
LAVATORY 4
SHOWER HEAD AND VALVES 4
BATHROOM FAUCET/TAP MIXER 4
FLOOR DRAIN/ SHOWER DRAIN 9
HOSE BIBB / FAUCET 4
KITCHEN SINK 2
KITCHEN TAP MIXER 2
WATER TANK 1
ROUGHING INS 1
ELECTRICAL WORKS
ROUGHING INS 1
Wires and Cables 1
Convenience Outlet 35
Weather Proof Outlet 5
ACU Outlet 6
Electric Range 1
TV / Cable Outlet 4
Single Pole Switch 8
Two Pole Switch 15
Three Pole Switch 12
Three Way Switch 2
Special Design Spherical Drop Light 1.2,1.0 & 0.80 m. dia. 1
with Prismatic Diffuser 34
Recessed Square Pinlight 3" 60
1x20w Ceiling Mounted Fluorescent Cove Lighting 38
1x20w Surface Mounted Fluorescent Cabinet Lighting 2
1x20w Fluorescent Strip Lighting for Mirror 4
Spot Light Par 38 Dual Type for Roof Eaves 7
Ceiling-Mounted CFL lighting 2
Exterior Wall Mounted Lighting 3
PANEL BOARD
PANEL BOARD (PP)
MAIN: 225AT, 225AF,2P 240V MCCB 1
Branches: 1-30AT 2PCB, BOLT ON 1
10-20AT 2PCB, BOLT ON 10
PANEL BOARD (LP)
MAIN: 125AT, 225 AF, 2P 250V MCCB 1
Branches: 17-20AT 2PCB, BOLT ON TYPE 17
5% MATERIAL CON
Prepared By:
Arch. GENATO T.QUEV

PRC Reg. No:
TIN:
PTR No:
Issued At;
Date
EXCLUDED WORKS IN PROJECT COST ESTIMATE:

- Steel Gates and CHB Fence
- Other Interior Design works not included in the project cost such as:
- customized built-in furniture aside from wardrobe closets and shoe cabinets
VILLAGE, MAPULANG LUPA, VALENZUELA CITY
SQ.M. 350.00 14,848.75

CU.M. 700.00 1,274.00
16,122.75
BAG 220.00 11,682.00

CU.M. 550.00 1,622.50
CU.M. 700.00 4,130.00
PC 320.00 15,360.00
KG 60.00 373.80
33,168.30
BAG 220.00 4,862.88

CU.M. 550.00 675.40
CU.M. 700.00 3,438.40
PC 180.00 5,940.00
PC 125.00 1,000.00
KG 60.00 105.00
16,021.68
BAG 220.00 16,661.70

CU.M. 550.00 2,314.13
CU.M. 700.00 5,890.50
PC 320.00 112,320.00
PC 125.00 37,625.00
KG 60.00 1,233.00
176,044.33
BAG 220.00 36,084.51

CU.M. 550.00 5,011.74
CU.M. 700.00 12,757.15
PC 320.00 139,200.00
PC 125.00 45,000.00
KG 60.00 4,949.40
243,002.80
BAG 220.00 15,872.67

CU.M. 550.00 2,204.54
CU.M. 700.00 5,611.55
PC 125.00 17,217.50
KG 60.00 340.20
41,246.46
BAG 220.00 17,280.45

CU.M. 550.00 2,400.06
CU.M. 700.00 6,109.25
PC 125.00 56,750.00
KG 60.00 2,235.00
84,774.76
BAG 220.00 1,465.20

CU.M. 550.00 203.50
CU.M. 700.00 518.00
PC 320.00 5,760.00
PC 125.00 2,375.00
KG 60.00 69.00
10,390.70
BAG 220.00 1,811.70

CU.M. 550.00 251.63
CU.M. 700.00 640.50
PC 320.00 3,520.00
PC 125.00 1,000.00
KG 60.00 240.00
7,463.83
BAG 220.00 330.00

CU.M. 550.00 44.55
CU.M. 700.00 113.40
PC 125.00 687.50
KG 60.00 36.00
1,211.45
SQ.M. 1,200.00 100,800.00

SQ.M. 350.00 29,400.00
SQ.M. 90.00 7,560.00
L.M. 120.00 3,420.00
L.M. 300.00 8,550.00
149,730.00
pc 600.00 18,000.00
BF 15.00 9,000.00
BF 15.00 6,000.00
33,000.00
pc 15.00 19,431.56
BAG 220.00 23,096.10
CU.M. 550.00 4,810.74
PC 12.00 12,060.00
BAG 220.00 18,572.40
CU.M. 550.00 3,872.00
PC 125.00 28,750.00
KG 60.00 413.70
111,006.50
923,183.54
BAG 220.00 22,757.90

CU.M. 550.00 4,741.00
27,498.90
SQ.M. 200.00 92,000.00

SQ.M. 250.00 58,500.00
150,500.00
(EXCLUDING GLASS)
SET 13,800.00 13,800.00
SET 21,750.00 21,750.00
SET 20,000.00 20,000.00
SET 10,200.00 10,200.00
SET 10,200.00 10,200.00
SET 8,500.00 8,500.00
SET 7,700.00 38,500.00
SET 7,700.00 15,400.00
SET 8,700.00 26,100.00
SET 3,700.00 14,800.00
SET 1,950.00 1,950.00
181,200.00
SQ.M. 2,000.00 3,840.00
SQ.M. 2,000.00 2,400.00
SQ.M. 2,000.00 1,920.00
SQ.M. 2,000.00 1,800.00
SQ.M. 2,000.00 5,120.00
SQ.M. 2,000.00 5,120.00
SQ.M. 2,000.00 2,880.00
SQ.M. 2,000.00 2,880.00
SQ.M. 2,000.00 3,840.00
SQ.M. 2,000.00 1,600.00
SQ.M. 2,000.00 1,200.00
SQ.M. 2,000.00 720.00
SQ.M. 2,000.00 480.00
SQ.M. 2,000.00 17,280.00
SQ.M. 2,000.00 3,640.00
SQ.M. 2,000.00 6,720.00
SQ.M. 2,000.00 32,200.00
93,640.00
SQ.M. 1,750.00 40,635.00

SQ.M. 600.00 1,671.00
SQ.M. 600.00 2,160.00
SQ.M. 750.00 1,530.00
SQ.M. 4,000.00 74,880.00
SQ.M. 3,500.00 9,450.00
SQ.M. 450.00 162.00
LS 750.00 750.00
131,238.00
SQ.M. 1,350.00 7,695.00

BAG 220.00 376.20
CU.M. 550.00 78.38
KG 60.00 171.00
8,320.58
SQ.M. 1,250.00 4,000.00

SQ.M. 1,250.00 2,225.00
SQ.M. 1,250.00 1,550.00
SQ.M. 1,250.00 400.00
SQ.M. 1,250.00 1,771.88
SQ.M. 1,250.00 487.50
BAG 220.00 550.94
CU.M. 550.00 109.42
KG 60.00 238.73
11,333.45
SQ.M. 700.00 21,518.00
BAG 220.00 2,028.84
CU.M. 550.00 422.68
KG 60.00 922.20
SQ.M. 400.00 8,750.00

BAG 220.00 1,443.75
CU.M. 550.00 300.78
KG 60.00 656.25
SQ.M. 400.00 3,950.00

BAG 220.00 651.75
CU.M. 550.00 135.78
KG 60.00 296.25
SQ.M. 700.00 567.00

SQ.M. 375.00 607.50
BAG 220.00 160.38
CU.M. 550.00 33.41
KG 60.00 72.90
SQ.M. 375.00 877.50

BAG 220.00 154.44
CU.M. 550.00 32.18
KG 60.00 70.20
SQ.M. 400.00 416.00

SQ.M. 400.00 2,944.00
BAG 220.00 554.40
CU.M. 550.00 115.50
KG 60.00 252.00
SQ.M. 400.00 1,908.00

SQ.M. 400.00 2,944.00
SQ.M. 400.00 504.00
BAG 220.00 883.74
CU.M. 550.00 184.11
KG 60.00 401.70
SQ.M. 400.00 5,149.00
BAG 220.00 849.59
CU.M. 550.00 177.00
KG 60.00 386.18
SQ.M. 400.00 7,392.00

BAG 220.00 1,219.68
CU.M. 550.00 254.10
KG 60.00 554.40
SQ.M. 400.00 4,780.00

BAG 220.00 788.70
CU.M. 550.00 164.31
KG 60.00 358.50
SQ.M. 400.00 800.00

SQ.M. 400.00 50.93
SQ.M. 400.00 192.00
BAG 220.00 172.08
CU.M. 550.00 35.85
KG 60.00 78.22
SQ.M. 400.00 650.00

SQ.M. 400.00 864.00
SQ.M. 400.00 28.80
BAG 220.00 254.56
CU.M. 550.00 53.03
KG 60.00 115.71
SQ.M. 400.00 729.00

SQ.M. 400.00 2,892.00
SQ.M. 400.00 264.00
BAG 220.00 641.03
CU.M. 550.00 133.55
KG 60.00 291.38
SQ.M. 400.00 9,610.00

BAG 220.00 1,585.65
CU.M. 550.00 330.34
KG 60.00 720.75
97,325.56
L.M. 167.00 13,114.51

PCS 320.00 15,360.00
B.F. 37.50 21,243.75
PCS 1,200.00 10,200.00
PCS 500.00 5,000.00
L.M. 370.00 1,295.00
L.M. 370.00 688.20
LS 6,500.00 6,500.00
73,401.46
SQ.M. 500.00 1,460.99

SQ.M. 750.00 2,191.49
SQ.M. 360.00 4,690.80
SQ.M. 750.00 9,772.50
SQ.M. 113.00 178.54
SQ.M. 1,200.00 1,896.00
PCS 500.00 4,000.00
PCS 30.00 510.00
LS 4,700.00 4,700.00
29,400.32
SQ.M. 292.00 1,175.30

SQ.M. 292.00 5,256.00
SQ.M. 292.00 5,238.48
PCS 500.00 6,750.00
PCS 30.00 405.00
LS 3,500.00 3,500.00
22,324.78
SQ.M. 292.00 854.10

SQ.M. 292.00 407.34
SQ.M. 292.00 861.98
PCS 500.00 3,000.00
PCS 30.00 330.00
LS 1,000.00 1,000.00
SQ.M. 292.00 408.80

SQ.M. 292.00 657.00
SQ.M. 292.00 1,962.24
PCS 500.00 2,500.00
PCS 30.00 1,200.00
LS 1,300.00 1,300.00
14,481.46
L.M. 45.00 2,549.25
L.M. 380.00 3,192.00
L.M. 120.00 990.00
LS 1,300.00 1,300.00
8,031.25
L.M. 100.00 7,853.00

L.M. 100.00 5,365.00
SQ.M. 250.00 5,158.13
SQ.M. 250.00 11,188.87
LS 8,000.00 8,000.00
37,565.00
886,260.76
SET 7,500.00 7,500.00

SET 3,750.00 3,750.00
SET 2,500.00 5,000.00
SET 25,000.00 25,000.00
SET 4,000.00 4,000.00
SET 4,500.00 13,500.00
SET 4,000.00 16,000.00
SET 2,000.00 8,000.00
SET 2,500.00 10,000.00
SET 1,250.00 5,000.00
SET 175.00 1,575.00
SET 250.00 1,000.00
SET 2,500.00 5,000.00
SET 1,500.00 3,000.00
SET 10,000.00 10,000.00
LS 15,000.00 15,000.00
133,325.00
LS 1.00 1.00
LS 1.00 1.00
SET 280.00 9,800.00
SET 400.00 2,000.00
SET 500.00 3,000.00
SET 500.00 500.00
SET 260.00 1,040.00
SET 200.00 1,600.00
SET 280.00 4,200.00
SET 320.00 3,840.00
SET 260.00 520.00
SET 15,000.00 15,000.00
SET 1,200.00 40,800.00

SET 450.00 27,000.00
SET 350.00 13,300.00
SET 350.00 700.00
SET 350.00 1,400.00
SET 900.00 6,300.00
SET 200.00 400.00
SET 1,200.00 3,600.00
UNIT 4,000.00 4,000.00

PC 650.00 650.00
PC 500.00 5,000.00
PC 1,700.00 1,700.00
UNIT 6,000.00 6,000.00

PC 500.00 8,500.00
PC 650.00 650.00
161,502.00

40% LABOR COST 841,708.52
5% MATERIAL CONTINGENCY COST 105,213.57
3,051,193.39
pared By:
ch. GENATO T.QUEVEDO

12008
111-072-960
8132509
Quezon City
26-Mar-13
hoe cabinets
F1 6.015625 4.333333
F2 3.8115 47.66667
F3 1.75
F4 0.224 30
11.80113 0.566038
6.226415
c1 11 4.785
10 3.48
4 2.784
11.049 5.52
16.569
1.111111 166.6667
810
0.075 100
13.33333 1333.333
0.36
2.777778
694.4444
0.16
6.25
406.25
0.04
25
375
3.048 166.6667
235
366.6667
357.6389
111.1111
120
43.3333333333
4.1874
4.634 4.8657
211.286
5282.15
4.704
PROJECT TITLE PROPOSEDTWO-STOREY RESIDENCE
LOCATION LOT 21 & 22,LOUISIANA ST., METROVILLE EXECUTIVE VILLAG
MAPULANG LUPA, VALENZUELA CITY
OWNER MS. MARILOU D. BARDON
SCOPE OF WORKS DESCRIPTION QTY
EARTHWORKS
EXCAVATION 84.85
GRAVEL BEDDING 3.64
SUB-TOTAL
STRUCTURAL WORKS
COLUMN FOOTING 11.80
WHITE SAND 5.90
16 mm Dia.x 6.00m. DB 48.00
SUB-TOTAL
WALL FOOTING 4.91

WHITE SAND 2.46
CRUSHED GRAVEL 4.91
12 mm Dia.x 6.00m. DB 33.00
10 mm Dia.x 6.00m. DB 8.00
SUB-TOTAL
CONCRETE COLUMNS 16.83

WHITE SAND 8.42
16 mm Dia.x 6.00m. DB 351.00
10 mm Dia.x 6.00m. DB 301.00
SUB-TOTAL
CONCRETE BEAMS 22.43

WHITE SAND 11.21
16 mm Dia.x 6.00m. DB 435.00
10 mm Dia.x 6.00m. DB 360.00
SUB-TOTAL
SLAB ON GRADE 16.03
WHITE SAND 8.02
10 mm Dia.x 6.00m. DB 137.74
SUB-TOTAL
SECOND FLOOR SLAB 17.46
WHITE SAND 8.73
10 mm Dia.x 6.00m. DB 454.00
SUB-TOTAL
CONCRETE STAIRS 1.48

WHITE SAND 0.74
CRUSHED GRAVEL 1.48
16 mm Dia.x 6.00m. DB 18.00
10 mm Dia.x 6.00m. DB 19.00
SUB-TOTAL
CANTILEVERED SLAB OVER WINDOWS 1.83

WHITE SAND 0.92
CRUSHED GRAVEL 1.83
16 mm Dia.x 6.00m. DB 11.00
10 mm Dia.x 6.00m. DB 8.00
SUB-TOTAL
CONC. LAVATORY COUNTERS AND KITCHEN COUNTERTOPS

WHITE SAND 0.16
CRUSHED GRAVEL 0.32
10 mm Dia.x 6.00m. DB 11.00
SUB-TOTAL
ROOFING & TRUSS

STEEL TRUSS 168.00
GA # 24 PREPAINTED LONGSPAN G.I. SHEET 168.00
10MM. DOUBLE SIDE THERMAL INSULATION 168.00
GA #24 PRE-PAINTED GUTTER 57.00
25X300MM SOLID WOOD FASCIA BOARD 57.00
SUB-TOTAL
FORMWORKS
1/2" THICK PLYWOOD FORMS 60.00
2"x2" FRAME(Coco Lumber) 1,200.00
2"x3" SCAFFOLDINGS 800.00
SUB-TOTAL
MASONRY
150 MM THK. CHB 207.27
2,590.88
209.96
17.49
100 MM THK. CHB 160.80

2,010.00
84.42
7.04
MASONRY REBARS
10 mm Dia.x 6.00m. DB 307.00
SUB-TOTAL
ARCHITECTURAL WORKS
PLASTERING 862.05
SAND 17.24
SUB-TOTAL
LATEX PAINTING WORKS (EXTERIOR & INTERIOR)

WALL 920.00
CEILING AND SOFFIT 318.00
SUB-TOTAL
DOORS INCLUDING DOOR JAMB, LOCKSETS&HARDWARES (EXCLUDING GLAS

D1 1.00
D2 1.00
D3 1.00
D4 1.00
D5 1.00
D6 1.00
D7 5.00
D8 2.00
D9 3.00
D10 4.00
D11 1.00
SUB-TOTAL
WINDOWS
W1 1.92
W2 1.20
W3 0.96
W4 0.90
W5 2.56
W6 2.56
W7 1.44
W8 1.44
W9 1.92
W10 0.80
W11 0.60
W12 0.36
W13 0.24
W14 8.64
W15 1.82
W16 3.36
W17 16.10
SUB-TOTAL
TILE WORKS
GROUND FLOOR
SAND 1.54
TILE GROUT 30.74
SAND 1.09
TILE GROUT 21.88
SAND 0.49
TILE GROUT 9.88

SAND 0.08
TILE GROUT 1.62

SAND 0.06
TILE GROUT 1.17
(BEDROOM 3 T&B)
SAND 0.24
TILE GROUT 4.72
(GF COMMON T&B)

SAND 0.45
TILE GROUT 9.08
SECOND FLOOR
SAND 0.64
TILE GROUT 12.87
(BEDROOMS 4,5&6)
SAND 0.92
TILE GROUT 18.48

SAND 0.60
TILE GROUT 11.95
(MBR T&B)
SAND 0.39
TILE GROUT 7.70
(BEDRM.5 T&B)
SAND 0.19
TILE GROUT 3.86
(2F COMMON T&B)

SAND 0.49
TILE GROUT 9.71

SAND 1.20
TILE GROUT 24.03
SUB-TOTAL
CARPENTRY WORKS
BASEBOARD 157.06
HARDIFLEX CEILING BOARD 96.00
CEILING HANGERS 1133.00
50X300X1200MM TANGUILE TREAD 17.00
VENT SLATS 20.00
50X100MM SOLID WD. HANDRAILS @ STAIR 7.00
50X100MM SOLID WD. HANDRAILS @ FAM. HALL 3.72
CONSUMABLES 1.00
SUB-TOTAL
IRONWORKS / METALWORKS
25MMX25MM HORIZONTAL STAIR RAILING 113.30
50X100MM DECORATIVE VERT.PARTITION @ KIT. 16.80
25X50MM VERTICAL BALUSTERS 16.50
CONSUMABLES 1.00
SUB-TOTAL
VARNISHING / STAINING WORKS

BASEBOARD 157.06
DOOR JAMBS 107.30
DOORS 41.27
CONSUMABLES 1
SUB-TOTAL
PLUMBING WORKS
FIXTURES
MASTER WATER CLOSET 1
MASTER LAVATORY 1
MASTER FAUCET/ TAP MIXER 2
MASTER WHIRLPOOL/BATHTUB 1
MASTER SHOWER HEAD AND VALVES 1
WATER HEATER (MULTI-POINT) 3
WATER CLOSET 4
LAVATORY 4
SHOWER HEAD AND VALVES 4
BATHROOM FAUCET/TAP MIXER 4
FLOOR DRAIN/ SHOWER DRAIN 9
HOSE BIBB / FAUCET 4
KITCHEN SINK 2
KITCHEN TAP MIXER 2
WATER TANK 1
ROUGHING INS 1
ELECTRICAL WORKS
ROUGHING INS 1
Wires and Cables 1
Convenience Outlet 35
Weather Proof Outlet 5
ACU Outlet 6
Electric Range 1
TV / Cable Outlet 4
Single Pole Switch 8
Two Pole Switch 15
Three Pole Switch 12
Three Way Switch 2
Special Design Spherical Drop Light 1.2,1.0 & 0.80 m. dia. 1

with Prismatic Diffuser 34
Recessed Square Pinlight 3" 60
1x20w Ceiling Mounted Fluorescent Cove Lighting 38
1x20w Surface Mounted Fluorescent Cabinet Lighting 2
1x20w Fluorescent Strip Lighting for Mirror 4
Spot Light Par 38 Dual Type for Roof Eaves 7
Ceiling-Mounted CFL lighting 2
Exterior Wall Mounted Lighting 3
PANEL BOARD
PANEL BOARD (PP)
MAIN: 225AT, 225AF,2P 240V MCCB 1
Branches: 1-30AT 2PCB, BOLT ON 1
PANEL BOARD (LP)
MAIN: 125AT, 225 AF, 2P 250V MCCB 1
Branches: 17-20AT 2PCB, BOLT ON TYPE 17
MATERIAL CON
Prepared By:
Arch. GENATO T.QUEV

PRC Reg. No:
TIN:
PTR No:
Issued At;
Date
CUTIVE VILLAGE,
SQ.M. 350.00 23,364.00

CU.M. 700.00 3,245.00
26,609.00
BAG 220.00 23,364.00

CU.M. 550.00 3,245.00
CU.M. 700.00 8,260.00
PC 320.00 15,360.00
KG 60.00 373.80
50,602.80
BAG 220.00 9,725.76

CU.M. 550.00 1,350.80
CU.M. 700.00 3,438.40
PC 180.00 5,940.00
PC 125.00 1,000.00
KG 60.00 105.00
21,559.96
BAG 220.00 33,323.40

CU.M. 550.00 4,628.25
CU.M. 700.00 11,781.00
PC 320.00 112,320.00
PC 125.00 37,625.00
KG 60.00 1,233.00
200,910.65
BAG 220.00 44,405.46

CU.M. 550.00 6,167.43
CU.M. 700.00 15,698.90
PC 320.00 139,200.00
PC 125.00 45,000.00
KG 60.00 4,949.40
255,421.19
BAG 220.00 31,745.34
CU.M. 550.00 4,409.08
CU.M. 700.00 11,223.10
PC 125.00 17,217.50
KG 60.00 340.20
64,935.22
BAG 220.00 34,560.90
CU.M. 550.00 4,800.13
CU.M. 700.00 12,218.50
PC 125.00 56,750.00
KG 60.00 2,235.00
110,564.53
BAG 220.00 2,930.40

CU.M. 550.00 407.00
CU.M. 700.00 1,036.00
PC 320.00 5,760.00
PC 125.00 2,375.00
KG 60.00 69.00
12,577.40
BAG 220.00 3,623.40

CU.M. 550.00 503.25
CU.M. 700.00 1,281.00
PC 320.00 3,520.00
PC 125.00 1,000.00
KG 60.00 240.00
10,167.65
BAG 220.00 660.00

CU.M. 550.00 89.10
CU.M. 700.00 226.80
PC 125.00 1,375.00
KG 60.00 72.00
2,422.90
SQ.M. 1,200.00 201,600.00

SQ.M. 350.00 58,800.00
SQ.M. 90.00 15,120.00
L.M. 120.00 6,840.00
L.M. 300.00 17,100.00
299,460.00
pc 600.00 36,000.00
BF 15.00 18,000.00
BF 15.00 12,000.00
66,000.00
pc 15.00 38,863.13
BAG 220.00 46,192.19
CU.M. 550.00 9,621.47
PC 12.00 24,120.00
BAG 220.00 18,572.40
CU.M. 550.00 3,872.00
PC 125.00 38,375.00
KG 60.00 827.40
180,443.59
1,301,674.88
BAG 220.00 45,515.80
CU.M. 550.00 9,482.00
54,997.80
SQ.M. 200.00 184,000.00

SQ.M. 250.00 79,500.00
263,500.00
(EXCLUDING GLASS)
SET 15,000.00 15,000.00
SET 20,000.00 20,000.00
SET 20,000.00 20,000.00
SET 10,000.00 10,000.00
SET 10,000.00 10,000.00
SET 8,000.00 8,000.00
SET 8,000.00 40,000.00
SET 8,000.00 16,000.00
SET 8,000.00 24,000.00
SET 3,000.00 12,000.00
SET 2,000.00 2,000.00
177,000.00
SQ.M. 2,000.00 3,840.00

SQ.M. 2,000.00 2,400.00
SQ.M. 2,000.00 1,920.00
SQ.M. 2,000.00 1,800.00
SQ.M. 2,000.00 5,120.00
SQ.M. 2,000.00 5,120.00
SQ.M. 2,000.00 2,880.00
SQ.M. 2,000.00 2,880.00
SQ.M. 2,000.00 3,840.00
SQ.M. 2,000.00 1,600.00
SQ.M. 2,000.00 1,200.00
SQ.M. 2,000.00 720.00
SQ.M. 2,000.00 480.00
SQ.M. 2,000.00 17,280.00
SQ.M. 2,000.00 3,640.00
SQ.M. 2,000.00 6,720.00
SQ.M. 2,000.00 32,200.00
93,640.00
SQ.M. 700.00 43,036.00
BAG 220.00 4,057.68
CU.M. 550.00 845.35
KG 60.00 1,844.40
SQ.M. 400.00 17,500.00

BAG 220.00 2,887.50
CU.M. 550.00 601.56
KG 60.00 1,312.50
SQ.M. 400.00 7,900.00
BAG 220.00 1,303.50
CU.M. 550.00 271.56
KG 60.00 592.50
SQ.M. 700.00 1,134.00

SQ.M. 375.00 607.50
BAG 220.00 213.84
CU.M. 550.00 44.55
KG 60.00 97.20
SQ.M. 375.00 877.50

BAG 220.00 154.44
CU.M. 550.00 32.18
KG 60.00 70.20
SQ.M. 400.00 832.00

SQ.M. 400.00 2,944.00
BAG 220.00 623.04
CU.M. 550.00 129.80
KG 60.00 283.20
SQ.M. 400.00 3,816.00

SQ.M. 400.00 2,944.00
SQ.M. 400.00 504.00
BAG 220.00 1,198.56
CU.M. 550.00 249.70
KG 60.00 544.80
SQ.M. 400.00 10,298.00

BAG 220.00 1,699.17
CU.M. 550.00 353.99
KG 60.00 772.35
SQ.M. 400.00 14,784.00

BAG 220.00 2,439.36
CU.M. 550.00 508.20
KG 60.00 1,108.80
SQ.M. 400.00 9,560.00

BAG 220.00 1,577.40
CU.M. 550.00 328.63
KG 60.00 717.00
SQ.M. 400.00 1,600.00

SQ.M. 400.00 4,176.00
SQ.M. 400.00 384.00
BAG 220.00 1,016.40
CU.M. 550.00 211.75
KG 60.00 462.00
SQ.M. 400.00 1,300.00
SQ.M. 400.00 1,728.00
SQ.M. 400.00 57.60
BAG 220.00 509.12
CU.M. 550.00 106.07
KG 60.00 231.42
SQ.M. 400.00 1,458.00

SQ.M. 400.00 5,784.00
SQ.M. 400.00 528.00
BAG 220.00 1,282.05
CU.M. 550.00 267.09
KG 60.00 582.75
SQ.M. 400.00 19,220.00

BAG 220.00 3,171.30
CU.M. 550.00 660.69
KG 60.00 1,441.50
189,777.70
L.M. 167.00 26,229.02

PCS 320.00 30,720.00
B.F. 37.50 42,487.50
PCS 1,200.00 20,400.00
PCS 500.00 10,000.00
L.M. 370.00 2,590.00
L.M. 370.00 1,376.40
LS 13,000.00 13,000.00
146,802.92
L.M. 45.00 5,098.50

L.M. 380.00 6,384.00
L.M. 120.00 1,980.00
LS 1,300.00 1,300.00
14,762.50
L.M. 100.00 15,706.00

L.M. 100.00 10,730.00
SQ.M. 250.00 10,316.25
LS 8,000.00 8,000.00
44,752.25
985,233.17
SET 7,500.00 7,500.00
SET 3,500.00 3,500.00
SET 2,500.00 5,000.00
SET 25,000.00 25,000.00
SET 4,000.00 4,000.00
SET 4,500.00 13,500.00
SET 2,000.00 8,000.00
SET 2,000.00 8,000.00
SET 2,500.00 10,000.00
SET 1,250.00 5,000.00
SET 175.00 1,575.00
SET 250.00 1,000.00
SET 2,500.00 5,000.00
SET 1,500.00 3,000.00
SET 10,000.00 10,000.00
LS 30,000.00 30,000.00
140,075.00
LS 1.00 30,000.00
LS 1.00 60,000.00
SET 140.00 4,900.00
SET 200.00 1,000.00
SET 250.00 1,500.00
SET 250.00 250.00
SET 130.00 520.00
SET 100.00 800.00
SET 140.00 2,100.00
SET 160.00 1,920.00
SET 130.00 260.00
SET 7,500.00 7,500.00
SET 600.00 20,400.00

SET 225.00 13,500.00
SET 175.00 6,650.00
SET 175.00 350.00
SET 175.00 700.00
SET 450.00 3,150.00
SET 100.00 200.00
SET 600.00 1,800.00
UNIT 4,000.00 5,000.00

PC 650.00 650.00
PC 500.00 5,000.00
PC 1,700.00 1,700.00
UNIT 6,000.00 6,000.00

PC 500.00 8,500.00
PC 650.00 650.00
185,000.00

LABOR COST 783,594.91
MATERIAL CONTINGENCY COST 78,359.49
3,473,937.45
pared By:
ch. GENATO T.QUEVEDO

12008
111-072-960
8132509
Quezon City
26-Mar-13
PROJECT: PROPOSED TWO-STOREY RESIDENCE
LOCATION: LOT 21 & 22,LOUISIANA ST., METROVILLE EXECUTIVE VILLAGE,
MAPULANG LUPA, VALENZUELA CITY
QUANTITY TAKE-OFF
I. Earthworks
I.1 Excavation
L W
F1 = 1.20 m. x 1.20 m. x
F2 = 0.80 m. x 0.80 m. x
WF1 = 80 m. x 0.40 m. x
I.2 Gravel Bedding

= 78.00 m. x 0.1 m. =
II. Structural Works
A Column Footing
L W
F1 = 1.20 m. x 1.20 m. x
F2 = 0.80 m. x 0.80 m. x
Mixture Class C 1:3:6

a Portland Cement
= [55/(1+3+6)] x 17
= 93.50
94.00 bags
b White Sand
= 0.028 x 94 x 3
= 7.90
8.00 cu. m.
c Crushed Gravel
= 0.028 x 94 x 6
= 15.79
16.00 cu. m.
e #16 G.I Tie wire = 132 208.34086

5.0001806
B Wall Footing
WF1 = 80 m. x 0.40 m. x

a Portland Cement
= [55/(1+3+6)] x 8
= 44.00
44.00 bags
b White Sand
= 0.028 x 44 x 3
= 3.70
4.00 cu. m.
c Crushed Gravel
= 0.028 x 44 x 6
= 7.39
8.00 cu. m.
e #16 G.I Tie wire =
C Concrete Columns
B D
C1 = 0.35 m. x 0.35 m. x
C2 = 0.25 m. x 0.25 m. x

a Portland Cement d
= [55/(1+2+4)] x 26
= 204.29
205.00 bags
b White Sand
= 0.028 x 205 x 2
= 11.48
12.00 cu. m.
c Crushed Gravel
= 0.028 x 205 x 4
= 22.96
23.00 cu. m.
Total Column = 428
Stirrups
1 @ 0.02m, 4 @ 0.05m, rest @ 0.15m
C1 = 4.75 10
0.32 4.51 30.07
0.72 40.07
1.2 48.08
96.16
16.026667
15
C2 = 4.75 10
0.32 4.51 30.07
0.72 40.07
1.2 48.08
625.04
104.17333
97
C3 = 4.75 10
0.52 4.51 30.07
0.52 40.07
1.2 48.08
144.24
24.04
23
265 pcs. 10mm bar @ 6m
1 roll per 10 m height

D Concrete Beams
B D
B1 = 0.25 m. x 0.40 m. x
B2 = 0.20 m. x 0.40 m. x
B3 = 0.15 m. x 0.40 m. x
B4 = 0.20 m. x 0.35 m. x
B5 = 0.15 m. x 0.45 m. x
RB1 = 0.20 m. x 0.40 m. x
RB2 = 0.20 m. x 0.40 m. x
a Portland Cement
= [55/(1+2+4)] x 12
= 94.29
95 bags
b White Sand
= 0.028 x 95 x 2
= 3.304
4 cu. m.
c Crushed Gravel
= 0.028 x 95 x 4
= 10.64
11 cu. m.
d 16mm Reinforcement Steel Bars BW. OC. =
(spaced @ 0.3m) =
106.05 / 04 = 265 pcs.
B3 B3
@ 1.40 m @ 2.30 m
L/3 = 0.77
L/4 = 0.70 1.4
Cont. = 1.7 Cont.
Top 3.4 + 1.5
Bot 3.4 + 1.5
Total = 11.3 m
@ 3.90 m @ 7.50 m
L/3 = 1.60
L/4 = 1.95 3.9
Cont. = 4.2 Cont.
Top 8.4 + 3.2
Bot 8.4 + 3.2
Total = 27.1 m
@ 2.30 m @ 1.60 m
L/3 = 1.07
L/4 = 1.15 2.3
Cont. = 2.6 Cont.
Top 5.2 + 2.1
Bot 5.2 + 2.1
Total = 17.0 m
Stirrups
1 @ 0.05m, 3 @ 0.10m, 3 @ 0.15m, rest @ 0.20m
B1
@ 4.70 m
= 2.4 14 6.08
0 0.34 1.6 8.00 4.18
1 0.64 22.00 6.84
1 1.14 25.08 17.1
4.18
B2
3.2 14 7.62
0.24 2.4 12.00 7.8
0.64 26.00 8.14
1.04 27.04 4.14
4.51 10.74
4.51
42.95
B3
2.37 14 2.43
0.14 1.57 7.85 4.39
0.64 21.85 6.26
0.94 20.539 7.21
3.42 2.82
2.66
3.42
29.19
E Slab on Grade
GF S = 79.03 m. + 9.10 m. x

a Portland Cement
= [55/(1+2+4)] x 29
= 227.86
228.00 bags
b White Sand
= 0.028 x 228 x 2
= 12.768
13.00 cu. m.
c Crushed Gravel
= 0.028 x 228 x 4
= 25.536
26.00 cu. m.
(spaced @ 0.3m) =
106.05 / 04 = 265 pcs.
F Second Floor Slab
S1 = 5.20 m. x 3.175 m. x
= 2.31 m. x 1.275 m. x
= 2.40 m. x 8.75 m. x
= 2.60 m. x 1.40 m. x
= 2.40 m. x 4.30 m. x
= 2.60 m. x 2.775 m. x
= 2.80 m. x 3.30 m. x
= 2.175 m. x 3.725 m. x
S2 = 0.15 m. x 0.40 m. x
GF S = 1.15 m. x 1.40 m. x

a Portland Cement
= [55/(1+2+4)] x 11
= 86.43
87 bags
b White Sand
= 0.028 x 87 x 2
= 4.872
5 cu. m.
c Crushed Gravel
= 0.028 x 87 x 4
= 9.744
10 cu. m.
(spaced @ 0.3m) =
106.05 / 04 = 265 pcs.
G Concrete Stairs
0.38 0.55 1.2
Mixture Class C 1:2:4 0.56
a Portland Cement d
= [55/(1+2+4)] x 2
= 15.71
16 bags
b White Sand
= 0.028 x 16 x 2
= 0.896
1 cu. m.
c Crushed Gravel
= 0.028 x 16 x 4
= 1.792
2 cu. m.
106.05 / 04 = 265 pcs.

I. CANTILEVERED SLAB OVER WINDOWS

0.45
a Portland Cement
= [55/(1+2+4)] x 0.45
= 3.54
4 bags
b White Sand
= 0.028 x 4x 2
= 0.224
0.25 cu. m.
c Crushed Gravel
= 0.028 x 4 x 4
= 0.448
0.5 cu. m.
(spaced @ 0.3m) =
106.05 / 04 = 265 pcs.
J. CONC. LAVATORY COUNTERS AND KITCHEN COUNTERTOPS

a Portland Cement
= [55/(1+2+4)] x 0.1
= 0.79
1 bags
b White Sand
= 0.028 x 1x 2
= 0.056
0.1 cu. m.
c Crushed Gravel
= 0.028 x 1 x 4
= 0.112
0.2 cu. m.
2.3
Slab on Grade
a 10mm Reinforcement Steel Bars

b Cement
c Sand
d Gravel
e #16 G.I Tie wire
Kitchen Counter
a Cement
b Sand
c Gravel
d #16 G.I Tie wire
2.4 Mezzanine Floor

b 12mm Reinforcement Steel Bars
c 10mm Stirrups
d Cement
e Sand
f Gravel
g #16 G.I Tie wire
h 1/2" Ordinary Plywood
i Lumber
2.5 Second Floor
a 2"x6"x2mm Thk. 6m C-Purlins

b 2"x2"x1/4" Thk. 6m Angle Bar
c 3/4"x6"x12' T & G Flooring
d 3/4" Thk. Steel Plate
e 1" Dia. Anchor Bolts
f 16mm Reinforcement Steel Bars
g 12mm Reinforcement Steel Bars
h 10mm Stirrups
i Cement
j Sand
k Gravel
l #16 G.I Tie wire
m 1/2" Ordinary Plywood
n Lumber
o Consumables ( Welding Rod, Screws, Drill Bit, etc. )
2.6 Stair and Railings
A. Stair Footing

c Cement
d Sand
e Gravel
f #16 G.I Tie wire
B. Stair / Stair Landing

c Cement
d Sand
e Gravel
f #16 G.I Tie wire
g 2"x6" Kiln Dry Wood Handrail
h 1" x 1 1/2" x 6m Tubular
i 1/2" Ordinary Plywood
j Lumber
k Consumables ( Welding Rod, Screws, Drill Bit, etc. )
2.7 Construction of Septic Tank & Catch Basin

A. Septic Tank
Wall Footing, Slab, Manhole
a Cement
b Sand
c Gravel
d 12mm RSB
e #16 G.I Tie wire
Perimeter / Partition Wall
a 5" thk. Chb

b Cement
c Sand
d 10mm RSB
e #16 G.I Tie wire
B. Catch Basin
a 800mm x 500mm Catch Basin including Steel Grating

b 500mm x 500mm Catch Basin including Steel Grating
3.0 Installation of Trusses and Roofing Materials
A. Roofing Materials
1 Long Span Roofing GA No. 26

2 Spanish Outside Gutter
3 G.A No. 26 Ridge Roll
4 P.E. Foam Insulation
5 Aluminum Duct Tape ( 4" x 50 yards length )
6 1"x10"x12' Tanguile Wood K.D Fascia Board
7 3" DIA. X 3m PVC Down Spout
8 2"x4"x2mm C Purlins
9 10mm Sagrod
10 2.5"x2.5"x1/4" thk. Double Angle Bar Top Chord
11 2.5"x2.5"x1/4" thk. Double Angle Bar Bottom Chord
12 2.5"x2.5"x1/4" thk. Double Angle Bar King Post
13 2.5"x2.5"x1/4" thk. Double Angle Bar Web Member
14 6mm thk. Hardiflex Roof Eaves, Ventilation as Detailed
15 6" DIA. X 3m PVC Drainage Pipe
16 Hardware Accessories
VI. Installation Of Exterior Walls and Interior Partition Incl. Painting Works
A. CHB Laying and Plastering for Exterior and Interior Walls

1) 6" thk. Chb
Area 1 = (4x5)x(6.4)-(16x1.2x1.2+1.5x1.2x2)
Area 2 = (9.57x8.26)-(2.1*2)
Area 3 = ((4x5)+2.5+5.76)x(7.65)
((58x0.3x0.3)+(8x1.2x1.2))
Area 4 = (14.2)x(7.55) -
((24x0.3x0.3)+(0.9x2.1x2)+(1.2x1.2))
Area 5 = (14.2)*(7.55) -
((32x0.3x0.3)+(0.9x2.1x2)+(1.2x1.2))
Total No. of 6" CHB

623 x 12.5 x 5% allowance
Cement
Total area = 577 sq.m
Mortar and Grout

577 x 1.526
Plastering (2 Faces)
577 x 2 x 0.45
Sand
Mortar and Grout

577x 0.0844
577 x 2 x 0.025
10mm RSB
Vertical bars
(577x 1.6) x (( /4 )x(10/1000)2) * 7850
Horizontal bars
(577 x 2.15) x (( /4 )x(10/1000)2) * 7850
#16 G.I Tie wire

( 577 x 0.024 )
2) 4" thk. Chb
Area 1 = (5.55+5.55+2.5+2.5+2.88+2.88+2.4+
1.95+2.88+5.55+1.12+1.12+1.8)x(2.1)
Area 2 = (5.76+5.76+5.55+1.12)x(2)
Area 3 = (5.55+5.55+2.5+2.5+2.88+2.88+
2.4+1.95+5.55+1.12)x(3.45)
Total No. of 6" CHB

233 x 12.5 x 5% aloowance
Cement
Mortar and Grout
233 x 0.792
233 x 2 x 0.45
Sand
Mortar and Grout
233 x 0.0435
233x 2 x 0.025
10mm RSB
Vertical bars
(233 x 1.6) x (( /4 )x(10/1000)2) * 7850
Horizontal bars
(233 x 2.15) x (( /4 )x(10/1000)2) * 7850
#16 G.I Tie wire

( 233 x 0.024 )
3) 1/4"x4'x8' Hardiflex
Area 1 (3.15+3.15+2.88+2.9+5.76+4+
4+4+4+5.55+2.8+5.12)x(2.1)
Area 2 (4+4+4+4+5.55+5.55+2.5+5.76)x3.45
No. of Pcs
( 229 x 2 ) / (1.2x2.4 )
2" x 3" lumber (joist and support )
Total Bd.ft of Lumber
229 x 7
CW Nails
Total Kgs of CW Nails
229 x 0.05
4) Painting Works
For CHB Walls ( Latex Paint )
1st Coat = (( 577 + 233 ) x 2) / ( 20 )

2nd Coat = (( 577 + 233 ) x 2) / ( 20 )
3rd Coat = (( 577 + 233 ) x 2) / ( 20 )
Concrete Neutralizer
( 85 / 2.5 )
For Wood Partitions ( Enamel Paint )
1st Coat = ( 229 x 2 ) / ( 20 )

2nd Coat = ( 229 x 2 ) / ( 20 )
3rd Coat = ( 229 x 2 ) / ( 20 )
Paint Thinner
( 72 / 4 )
VII. Installtion of Base and Overhead Cabinets, Ceiling, Ceiling Joist, Hangers Incl. Painting Works
A) Base and Overhead Cabinets

1) 3/4" Marine Plywood
Area1 = ((0.45x3)+(0.9x2)) x 5.6 x 2
Area2 = ((0.45x3)+(0.9x2)) x 5.6
Area3 = ((0.45x3)+(0.9x2)) x 4.0 x 4
No. in Pcs
104 / (1.2 x 2.4 )
2) 1.5" CW Nails
3) Painting/Wood Stain
4) Laquer Thiner
5) Paint Thiner
6) Brush
7) Sand Paper
B. Installation of Ceiling
Area1 = (28.51x8.4)+(8.51x5.85))x(2)
Area2 = (28.51x5.55)
1) Ceiling Joists & Hangers

Total area = 773.60378 sq.m
1.a) 2"x2"x10' wd. Ceiling Joist
773.6 x 4.597
1.b) 2"x2"x8' wd. Hanger
773.6 x 0.35
2) 1/4" thk. Marine Plywood
Total No of Pcs
773.6 / ( 1.2 x 2.4 )
3) 1" CW Nails
Total Weight in Kilos
773.6 x 0.0225
4) 2" CW Nails
773.6 x 0.0225
5) 3" CW Nails
773.6 x 0.05
6) Quarter round moulding
Total length
(53.1+6.6+12.75+10.81+10.71+19.61) x 3+
(61.57+28.22) x 2) /3
C. Painting Works ( Ceiling )
1) Enamel Paint for Ceiling (1st Coat )
773.6 / 20
2) Enamel Paint for Ceiling (2 Coats Topcoat )
( 773.6 / 25 ) x 2
3) Paint roller brush
4) Laquer thinner
5) Putty/Calsomine Powder
6) Sand Paper
VIII. Electrical Works
A. Electrical Works
1 Luminaire w/ 2 - 40w fluorescent
2 Luminaire - 20w fluorescent
3 Luminaire - 11w Pin Light
4 Luminaire - 11w Decorative Wall Mounted Light
5 3U Energy Saver Lamp
6 #14 Phelp Dodge THHN Stranded Wire
7 14.0 sq.mm THHN/THHN Copper Stranded
8 16.0 sq.mm 3m THHN/THHN Copper Solid
9 3 Gang Panasonic Wide Series Switch ( Illuminated )
10 2 Gang Panasonic Wide Series Switch ( Illuminated )
11 on
1 Gang
Meter Panasonic Wide Series Switch ( Illuminated )
12 Wall)
32 mm dia. x 3m PVC Conduit
20 mm dia. x 3m PVC Conduit
13 1/2" PVC Flexible Conduit
14 2"x4" PVC Utility Box
15 Convenience Outlet, Duplex, 10A, 2P
16 Aircon Outlet, 20A, Flush Type
17 Pullbox 0.15m x 0.20m x 0.30 GA#16 with Cover
18 Panel Board
19 Consumables ( Electrical Tapes, Elbows, Bushing etc. )
20 #22 / 3C jacketed Telephone cable
IX. Plumbing Works
1.) Kitchen Sink with Strainer

P-Trap with tailpiece
Kitchen Faucet with " x 6" G.I Pipe Nipple, " G.I Coupling and Teflon tape
T&B Faucet with " x 4" G.I. Pipe Nipple, " G.I. Coupling and Teflon tape
Water Closet with tank, tank fittings and toilet seat cover
Urinal
Flexible Supply Hose
Angle Valve
" x " Bushing, " Nipple and Teflon Tape
Floor Drain, P-Trap Type
Lavatory
4" dia Clean Out with Cover
2.) 20 mm Diameter x 6.0m Sch. 40 G.I Pipes
25% Misc. (fittings, nipples, Teflon tape, steel saw blades,
dies for pipethreader, pipe supports, etc.)
3.) 20 mm Diameter x 3.0m Water Line Pipes

25% Misc. (fittings, nipples, Teflon tape, steel saw blades,
dies for pipethreader, pipe supports, etc.)
4.) 100 mm dia. x 3m PVC Sewer pipes (Series 600)

Fitting (15%)
25% Misc. (Pipe Supports/Expansion Bolt/Drill Bits/
Saw Blades/Solvent Cement/Epoxy)
5.) 50 mm dia. x 3m PVC Sewer pipes (Series 600)

Fitting (15%)
25% Misc. (Pipe Supports/Expansion Bolt/Drill Bits/
Saw Blades/Solvent Cement/Epoxy)
6.) 20mm dia. Gate Valves

5% Misc.
7.) 20 mm dia. Water Meter

5% Misc.
X. Finishing Works
A. Tile Works at Ground Floor including Stair and Ladder

Area1 = ((4+4+4+4+4+2.5+5.76)x(5.73+2.35)+
(2.9+3.15)x(8.01)) - (3.1x5.76)
Area2 = ((2x5.5))+((2x1.5)) x 2
12"X12" Unglazed Ceramic Floor Tiles

Total No. in Pcs
286.95 / ( 0.30 x 0.30 )
Tile Grout
286.95 x 0.5
Tile Adhesive
Total No. in Bags
286.95 x 0.11
10 % Consumables ( Cutting Disc, Screws, Drill Bit, etc. )
Tile Works at T&B Floor, Walls & Kitchen

Area1 = (5.76x3.05)x2+(2.5x1.3)
Area2 = ((5.76x2+3.05x3)x2+(2.5x2+1.3x2)) x 1.4
8" x 8" Ceramic Floor Tile

Total No. in Pcs
106.9 / ( 0.20 x 0.20 )
Tile Grout
106.9 x 0.5
Tile Adhesive
Total No. in Bags
106.9 x 0.11
10 % Consumables ( Cutting Disc, Screws, Drill Bit, etc. )
B. Kitchen Counter
Volume
(4x0.6x0.2)+(0.9x0.2x0.6x3)
Cement
( 0.804 x 9 )
Sand
( 0.804 x 0.5 )
Gravel
( 0.804 x 1 )
10mm Reinforcement Steel Bars
(4x0.6)+(0.9x0.6x3)
(4.02x2.866x6)x(3.1416/4)x(0.01^2)x7850x1.05
#16 G.I Tie wire
1/2" Ordinary Plywood
( 4.02 / (1.2x2.4) )
2" X 3" Lumber
( 2 x 28 )
XI. Installation of Doors and Windows
A. DOORS
1 Panel Type Main Door 1.6 x 2.10
2 Panel Type Service Door with jamb 1.0 x 2.1
3 Panel Type Service Door with jamb 0.9 x 2.0
4 Flush Type Door with 3/16" Glass 1.0 x 2.1
5 Flush Type Door 0.8 x 2.1
6 (T/B DOOR) 0.70 x 2.10 PVC Door with louver,
jamb & hardwares such as door knobs etc.
7 PVC Type Door with Louver 0.6 x 2.1
8 PVC Type Door with Louver 0.7 x 2.0
9 Flush Type Door 0.8 x 1.55
10 Flush Type Door with Louver 1.8 x 1.85
11 Locksets and Hinges ( Bearing Type )
B. Windows
1-a Powder Coated Aluminum Framed Fixed Type Window
with 1/4" Glass, 1.20m x 1.50m
1-b Powder Coated Aluminum Framed Fixed Type Window
2 Powder Coated Aluminum Framed Sliding Type Window
2-a Powder Coated Aluminum Framed Sliding Type Window
2-b Powder Coated Aluminum Framed Sliding Type Window
2-c Powder Coated Aluminum Framed Sliding Type Window
2-d Powder Coated Aluminum Framed Sliding Type Window
3 Powder Coated Aluminum Framed Awning Type Window
FW-1 Powder Coated Aluminum Framed Fixed Type Cashier Window
FW-2 Powder Coated Aluminum Framed Fixed Type Window
XI. Construction of Perimeter Fence

Construction of fence 3m height incl. wall footing, column @ every 3m length with cyclone wire
1. Column / Column Footing
a) 12mm Reinforcement Steel Bars
((3.3x4) x 46)+((116x4)+(((116/0.2)+1) x 0.6)
(1421) x (( /4 ) x (12/1000)2) x 7850
b) 10mm Bar Lateral Ties
(3/0.2) x 1.04 x 46
(718) x (( /4 ) x (12/1000)2) x 7850
c) Cement
Area
((0.25 x 0.25) x 3 x 46) + (0.6 x 0.2 x 116)
( 25 x 9 )
d) Sand
(25 x 0.5)
e) Gravel
(25 x 1.0)
f) #16 G.I Tie wire
(1421 x 5.15 x 4 x 0.3) / 53
g) 1/2" Ordinary Plywood
Area
((0.25x2+0.25x2) x 46)+ (116x(0.2+0.2))
92.40 / (1.2 x 2.4)
h) 2" X 3" Lumber
Total Br.ft
( 32 x 28 ) + ( 6 x 7) + (6 x 31.57 )
2. Masonry Works
CHB Laying and Plastering for Perimeter Walls
a 6" thk. Chb
Area
(116 - (1.2+1.5+4)) x 0.6
Total No. in Pcs
( 65.58 x 12.5 )
b Cement
Mortar and Grout
65.58 x 1.526
65.58 x 2 x 0.45
c Sand
Mortar and Grout
65.58 x 1.526
65.58 x 2 x 0.45
d 10mm RSB
Vertical bars
(65.58 x 1.6) x (( /4 )x(10/1000)2) * 7850
Horizontal bars
(65.58 x 2.15) x (( /4 )x(10/1000)2) * 7850
e #16 G.I Tie wire

( 65.58 x 0.024 )
3. Metal Works
3.1 Fence
a) 2" dia. G.I Pipe
Total Length
(3+3+2) x 41
Total No. in Pcs
( 328 / 6 )
b) Cyclone Wire Fence ( 5" )
Total Length
116 - (1.2+1.5+4)
Total No. per Roll
( 109.3 / 10 )
c) 1" x 1" x 1/8" thk Angle Bar
Total Length
(3x2+2x4) x 41
Total No. in Pcs
( 574 / 6 )
2.2 Pedestrian and Vehicle Gate
a) 2" dia. G.I Pipe
Total Length
(0.9+0.9+2.4+2.4)x2+(1.25x3+2x4)+
((1.85x3+2x2)x2)
Total No. in Pcs
( 44.05 / 6 )
b) Cyclone Wire Fence
Total Length
(1.2 x 2)+(1.5+4)
Total No. per Roll
( 7.9 / 10 )
c) 1" x 1" x 1/8" thk Angle Bar
Total Length
(0.9x4+1.2x4) x 2+(0.4x4+1.1x8)+
(1.8x8+1.1x8)
Total No. in Pcs
( 50.4 / 6 )
d) 1" dia. Barel Bolt
e) Bolt Strap
f) 16mm dia. Bar Handle
g) Hinge
TIVE VILLAGE,
d sets vol.
1.20 m. x 27 = 46.66 cu. m.
1.20 m. x 6 = 4.61 cu. m.
0.50 lm x 1 = 16.00 cu. m.
Total = 78.00 cu. m.
8.00 cu. m.
t sets
0.35 m. x 27 = 13.61 cu. m.
0.35 m. x 6 = 1.34 cu. m.
d 16mm Reinforcement Steel Bars

F1
= (1.2 x 11) + (1.2 x11)
= 26.4
= 712.8
= 118.8
119.00 pcs. 16mm bar @ 6m
F2
= (0.80 x 10) + (0.80 x10)
= 12.8
= 76.8
= 12.8
13.00 pcs. 16mm bar @ 6m
132.00 pcs. 16mm bar @ 6m

0.20 lm = 6.40 cu. m.
Total = 8.00 cu. m.
d 10mm Reinforcement Steel Bars

WF1 = [(32.82 x 3) + (32.82/0.30) + 1)
= 507.666667
= 84.6111111
85.00 pcs. 10mm bar @ 6m
H sets
6.10 m. x 27 = 20.18 cu. m.
8.10 m. x 6 = 3.04 cu. m.
10mm Reinforcement Steel Bars

C1 = (1.5 + 6.1) x 8 x 27
= 1641.6
= 273.6
C2 = (1.5 +8.1) x 6 x 6
= 921.6
= 153.6

C4 = 3.85 10
0.42 3.61 24.07
0.42 34.07
1 34.07
102.2
17.03
19
C5 = 4.75 10
0.22 4.51 30.07
0.52 40.07
0.9 36.06
216.36
36.06
37
C6 = 4.15 10 =
0.22 3.91 26.07
0.52 36.07
0.9 32.46
389.52
64.92
65
3m = 1 kg tie wires
L
11.98 m. = 1.20 cu. m. B1
35.53 m. = 2.84 cu. m. @ 4.70 m
21.05 m = 1.26 cu. m. L/3
2.45 m = 0.17 cu. m. L/4
17.54 m = 1.18 cu. m. Cont.
42.41 m = 3.39 cu. m. Top
6.78 m = 0.54 cu. m. Bot
@ 2.70 m
L/3
L/4
Cont.
Top
Bot
@ 5.50 m
L/3
L/4
Cont.
983.40 163.90 Top
165 Bot
@ 1.70 m
L/3 = 1.07 L/3
L/4 = 1.15 2.3 L/4
= 2.6 Cont.
Top 5.2 + 2.1 Top
Bot 5.2 + 2.1 Bot
Total = 17.0 m
@ 2.47 m
L/3 = 2.80 L/3
L/4 = 3.75 7.5 L/4
= 7.8 Cont.
Top 15.6 + 5.6 Top
Bot 15.6 + 5.6 Bot
Total = 49.9 m
L/3 = 0.83
L/4 = 0.80 1.6
= 1.9
Top 3.8 + 1.7
Bot 3.8 + 1.7
Total = 12.5 m
B4
2.2 14
0.24 1.4 7.00
0.54 21.00
0.94 19.74
18 pcs 3.29
B5
3.5 14
0.24 2.7 13.50
0.54 27.50
0.94 25.85
4.31
43 pcs
30 pcs
110
0.125 m = 28.75 cu. m.

29.00 cu. m.
1 kg per sq m
#REF! #REF!
165
0.125 m. = 2.06 cu. m. 16.51

0.125 m. = 0.37 cu. m. 2.95
0.125 m. = 2.63 cu. m. 21
0.125 m. = 0.46 cu. m. 3.64
0.125 m. = 1.29 cu. m. 10.32
0.125 m. = 0.90 cu. m. 7.22
0.125 m. = 1.16 cu. m. 9.24
0.125 m. = 1.01 cu. m. 8.10
0.125 m = 0.01 cu. m. 0.06
0.125 m = 0.20 cu. m. 79.03
10.08
0.00 0.00
165
2
16mm Reinforcement Steel Bars BW. OC.
footing 16mm
=4 x 1 x 2 8 x 1.2 x 2 8 x 1.8 x 2 2.8 x 8
= 8 19.2 28.8 22.4
1.33 3.20 4.80 3.73
14.40
10mm 12mm 16
0.65 x 6 x 16 32 x 1
62.4 32
10.4 5.333333
11 6
0.00 0.00
165
3.3 1.9 23 14
1 1.4 8 11
56 9.33
10
0.00 0.00
165
0.1
0.6 3.0 4.95

1.65 8.3 4.95
10
1.66666667
1.2+1.5x1.2x2) = 102 sq.m
= 75 sq.m
- = 200 sq.m
+
= 100 sq.m
.1x2)+(1.2x1.2))
= 100 sq.m
.1x2)+(1.2x1.2))
577 sq.m
.5 x 5% allowance = 7573 pcs
= 881 bags
+
= 277 bags
1158 bags
= 49 cu.m.
+
= 29 cu.m.
78 cu.m.
(10/1000)2) * 7850 = 569.1888 kgs

+
)x(10/1000)2) * 7850 = 764.84746 kgs
1335 kgs
= 14 kgs
+2.88+2.88+2.4+ = 82 sq.m
2+1.12+1.8)x(2.1) +
= 37 sq.m
+2.88+2.88+ - = 114 sq.m
233 sq.m
.5 x 5% aloowance = 3058 pcs
= 185 bags
+
= 112 bags
297 bags
= 11 cu.m.
+
= 12 cu.m.
23 cu.m.
(10/1000)2) * 7850 = 229.85 kgs

+
)x(10/1000)2) * 7850 = 308.85521 kgs
539 kgs
= 6 kgs
+5.76+4+ = 107 sq.m

+
5+2.5+5.76)x3.45 = 122 sq.m
229 sq.m
= 168 pcs.
= 1603 bd.ft
= 12 kgs
= 85 gals
= 85 gals
= 85 gals
255 gals
= 36 liters
= 24 gals
= 24 gals
= 24 gals
72 gals
= 18 liters
gers Incl. Painting Works
= 35.28 sq.m
= 17.64 sq.m
= 50.4 sq.m
104 sq.m
= 37 pcs
= 20 kg
= 22 qrt.
= 15 bottles
= 15 bottles
= 10 pcs.
= 50 pc.
= 607.46175 sq.m
= 166.14203 sq.m
773.60378 sq.m
= 3557 bd.ft
= 1245 bd.ft
= 269 pcs
= 18 kgs
= 18 kgs
= 39 kgs
81+10.71+19.61) x 3+
= 183 pcs
= 39 gal
= 62 gal
= 10 pcs.
= 60 bottles
= 31 bags
= 100 pcs.
= 45 pcs.
= 9 pcs.
= 25 pcs.
= 3 pcs.
= 20 pcs.
= 5 box
= 1 roll
= 3 box
= 12 pcs.
= 20 pcs.
= 13 pcs.
= 2 pcs.
= 350 pcs.
= 150 pcs.
= 142.8 pcs.
= 79 pcs.
= 12 pcs.
= 10 pcs.
= 2 pcs.
= 1 lot
= 3 roll
= 1 sets
= 7 units
= 1 units
= 5 units
= 9 units
= 4 units
= 4 units
= 4 units
= 4 units
= 5 units
= 6 sets
= 11 pcs
= 8 pcs
= 14 pcs
= 33 pcs
= 8 pcs
= 1 units
= 1 units
= 258.9453 sq.m
+
= 28 sq.m
286.9453 sq.m
= 3348 pcs
= 151 kgs
= 34 kgs
= 38.386 sq.m
= 68.516 sq.m
106.902 sq.m
= 2807 pcs
= 57 kgs
= 13 kgs
= 0.804 cu.m
= 8 bag
= 0.402 cu.m
= 0.804 cu.m
= 4.02 sq.m
^2)x7850x1.05 = 45 kgs
1 kgs
= 2 pcs
= 56 bf
= 1 set
= 1 set
= 1 set
= 2 set
= 8 set
= 3 set
= 1 set
= 2 set
= 2 set
= 1 set
= 22 set
= 1 set
= 1 set
= 24 set
= 4 set
= 4 set
= 2 set
= 2 set
= 8 set
= 1 set
= 1 set
= 1 set
= 5 set
= 9 set
= 1 set
= 3 set
= 2 set
= 1 set
ngth with cyclone wire
= 1421 lm
= 1388 kgs
= 718 lm
= 487 kgs
= 25 sq.m
225 bags
= 13 cu.m
= 25 cu.m
= 166 kgs
= 92.4 sq.m
= 32 pcs
1130 bd.ft
= 65.58 sq.m
= 820 pcs
= 101 bags
+
= 60 bags
161 bags
= 6 cu.m
+
= 4 cu.m
10 cu.m
)x(10/1000)2) * 7850 = 65 kgs

+
4 )x(10/1000) ) * 7850
2
= 87 kgs
152 kgs
= 2 kgs
= 328 lm
= 55 pcs
= 109.3 lm
= 11 roll
= 574 lm
= 96 pcs
+(1.25x3+2x4)+ = 44.05 lm
= 8 pcs
= 7.9 lm
= 1 roll
.4x4+1.1x8)+ = 50.4 lm
= 9 pcs
4 pcs
24 pcs
4 pcs
18 pcs
0.30) + 1)]
mm bar @ 6m
164.7
48.6
213.3
7.05 10
0.22 6.81 45.40
0.52 55.40
0.9 49.86
49.86
8.31
9
B2
@ 2.70 m x 2
= 1.87 L/3
= 2.35 4.7 L/4
= 5 Cont.
25 + 3.7 Top
25 + 3.7 Bot
Total = 62.2 m
@ 2.80 m x 2
= 1.20 L/3
= 1.35 2.7 L/4
= 3 Cont.
15 + 2.4 Top
15 + 2.4 Bot
Total = 37.5 m
@ 3.0 m x 2
= 2.13 L/3
= 2.75 5.5 L/4
= 5.8 Cont.
29 + 4.3 Top
29 + 4.3 Bot
Total = 72.0 m
171.70
@ 3.08 m
L/3
L/4
Cont.
= 0.87 Top
= 0.85 1.7 Bot
= 2
4 + 1.7
4 + 1.7 @ 4.2 m
Total = 13.2 m L/3
L/4
Cont.
= 1.12 Top
= 1.24 2.47 Bot
= 2.77
5.54 + 2.2
5.54 + 2.2
Total = 18.0 m RB1
165.9 4.35
0.8
2.8
5.18
2.575
0.35
2.35
0.35
2.3
4.1
3.85
1.3
1.3
3.1
3.1
2.25
4 pcs 2.35
42.405
5.48
4.86
4.31
14.65 15 pcs
1 kg per sq m
27 17 89.1 93.5 14
13 8 19.5 20.8 7
13 45 117 121.5 7
14 8 22.4 23.2 8
13 23 58.5 62.1 7
14 15 42 43.5 8
15 18 52.5 54 8
12 20 48 48 7
2 3 1.2 1.2 2
7 8 11.9 11.6
462.1 479.4
941.5
156.91667
158
0
158
8x1
8
1.33
0
158
0
158
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
bottles
bottles
bottles
276.8013
@ 4.50 m x 2
= 1.20 L/3
= 1.35 2.7 L/4
= 3 Cont.
12 + 2.4 Top
12 + 2.4 Bot
Total = 63.0 m
@ 3.50 m
= 1.23 L/3
= 1.40 2.8 L/4
= 3.1 Cont.
12.4 + 2.5 Top
12.4 + 2.5 Bot
Total = 65.1 m
= 1.30
= 1.50 3
= 3.3
13.2 + 2.6
13.2 + 2.6
Total = 69.2 m
= 1.33
= 1.54 3.08
= 3.38
13.52 + 2.7
13.52 + 2.7
Total = 70.9 m
= 1.70
= 2.10 4.2
= 4.5
18 + 3.4
18 + 3.4
Total = 94.0 m
@ 2.175 m x 2
L/3 = 1.03 0.24
L/4 = 1.09 2.175 0.64
Cont. = 2.475 1.04
Top 7.425 + 2.1
Bot 7.425 + 2.1
Total = 42.3 m
@ 0.80 m
L/3 = 0.57
L/4 = 0.40 0.8
Cont. = 1.1
Top 3.3 + 1.1
Bot 3.3 + 1.1
Total = 9.7 m
@ 2.8 m
L/3 = 1.23 RB2
L/4 = 1.40 2.8 2.8
Cont. = 3.1 0.85
Top 9.3 + 2.5 1.85
Bot 9.3 + 2.5 1.275
Total = 26.3 m
@ 5.18 m
L/3 = 2.03
L/4 = 2.59 5.18
Cont. = 5.48
Top 16.44 + 4.1
Bot 16.44 + 4.1
Total = 46.2 m
@ 2.575 m
L/3 = 1.16
L/4 = 1.29 2.575
Cont. = 2.875
Top 8.625 + 2.3
Bot 8.625 + 2.3
Total = 24.5 m
403.2
67.204167
68
9 46.2 49.5
5 10.5 13
23 63 62.1
5 12.8 14.5
12 31.5 32.4
8 24 23.2
10 28 30
11 28 26.4
2 1.2 0.8
245.2 251.9
497.1
82.85
84
B4
@ 2.50 m
= 1.80 L/3 =
= 2.25 4.5 L/4 =
= 4.8 Cont. =
19.2 + 3.6 Top
19.2 + 3.6 Bot
Total = 100.2 m Total
B5
= 1.47 @ 5.30 m
= 1.75 3.5 L/3 =
= 3.8 L/4 =
15.2 + 2.9 Cont. =
15.2 + 2.9 Top
Total = 39.8 m Bot
Total
502.1
@ 4.50 m
L/3 =
L/4 =
Cont. =
Top
Bot
Total
@ 3.50 m
L/3 =
L/4 =
Cont. =
Top
Bot
Total
2.35 14 7.24
1.55 7.75 2.43
21.75 8.14
22.62 4.16
3.77 6.22
3.97
8.06
5,29
5.07
5.72
8.84
7.54
67.39
70
@ 2.8 m 2.8
L/3 = 1.23 0.24 2
L/4 = 1.40 2.8 0.64
Cont. = 3.1 1.04
Top 9.3 + 2.5
Bot 9.3 + 2.5
Total = 26.3 m
@ 0.85 m 0.85
L/3 = 0.58 0.24 0.05
L/4 = 0.43 0.85 0.64
Cont. = 1.15 1.04
Top 3.45 + 1.2
Bot 3.45 + 1.2
Total = 10.1 m
@ 1.85 m 1.85
L/3 = 0.92 0.24 1.05
L/4 = 0.93 1.85 0.64
Cont. = 2.15 1.04
Top 6.45 + 1.8
Bot 6.45 + 1.8
Total = 18.4 m
@ 1.275 m 1.275
L/3 = 0.73 0.24 0.475
L/4 = 0.64 1.275 0.64
Cont. = 1.575 1.04
Top 4.725 + 1.5
Bot 4.725 + 1.5
Total = 13.6 m
68.5
11.409722
13
= 0 bags
+
= 0 bags
= 0 cu.m.
+
= 0 cu.m.
0 cu.m.
1.13
1.25 2.5
2.8
8.4 + 2.3
8.4 + 2.3
= 23.8 m
2.07
2.65 5.3
5.6
16.8 + 4.1
16.8 + 4.1
= 47.2 m
1.80
2.25 4.5
4.8
14.4 + 3.6
14.4 + 3.6
= 40.5 m
1.47
1.75 3.5
3.8
11.4 + 2.9
11.4 + 2.9
= 32.2 m
119.8
@ 2.7 m x 2
L/3 = 1.20
L/4 = 1.35 2.7
Cont. = 3.05
Top 9.15 + 2.4
Bot 9.15 + 2.4
Total = 51.6 m
@ 4.1 m
L/3 = 1.67
L/4 = 2.05 4.1
Cont. = 4.4
Top 13.2 + 3.3
Bot 13.2 + 3.3
14 Total = 37.2 m
10.00
24.00 @ 3.85 m
24.96 L/3 = 1.58
4.16 L/4 = 1.93 3.85
Cont. = 4.15
Top 12.45 + 3.2
Bot 12.45 + 3.2
14 Total = 35.1 m
0.25
14.25 @ 1.30 m x 2
14.82 L/3 = 0.73
2.47 L/4 = 0.65 1.3
Cont. = 1.6
Top 4.8 + 1.5
Bot 4.8 + 1.5
14 Total = 27.7 m
5.25
19.25 @ 3.10 m x 2
20.02 L/3 = 1.33
3.34 L/4 = 1.55 3.1
Cont. = 3.4
Top 10.2 + 2.7
Bot 10.2 + 2.7
14 Total = 57.7 m
2.38
16.38 @ 2.35 m x 2
17.03 L/3 = 1.08
2.84 L/4 = 1.18 2.35
Cont. = 2.65
Top 7.95 + 2.2
12.81 Bot 7.95 + 2.2
13 Total = 45.2 m
PROJECT : A TWO-STOREY RESIDENCE W/ MEZZANINE
LOCATION: PORTO CIRCLE BRGY. BALON ANITO MARIVELES, BATAAN
OWNER : MR. & MRS. JOSELITO DOMINGUEZ
SUBJECT : BUDGETARY COST ESTIMATES
Item No. Descriptions Quantity Unit Unit Cost
I EARTHWORKS
Excavation 150 cu m 400
Gravel Base 15 cu m 850
Back Fill 80 cu m 350
Soil Poisoning 5 gal 2000
Sub Total : Item I
II Concreting Works
Cement 3000.00 bags 225
Sand 150.00 cu m 700
Gravel 300.00 cu m 850
Sub Total : Item II
III Steel Works

16 mm dia x 6 m rebars 1350.00 pcs 320
No. 16 tie wire 200 kgs 80
Sub Total : Item III
IV Formworks / Scaffoldings LS 150000
V Masonry Works
6" thk CHB 2100 pcs 10
4" thk CHB 1400 pcs 9
Cement 250 bags 215
Sand 25 cu m 700
Sub Total : Item V
VI Doors & Windows LS 80000
VII Carpentry LS 100000
VIII Tileworks LS 80000
IX Iron Works LS 150000
X Tinsmithry LS 275000
XI Plumbing Works
Roughing-ins LS 85000
Fixtures LS 45000
Septic Tank LS 50000
Misc. items LS 30000
Sub Total : Item XI
XII Electrical Works

Roughing-ins LS 90000
Switches & outlets LS 30000
Panel Board / Circuit Breaker LS 50000
Sub Total : Item XI
XIII Painting Works

Enamel Finish LS 40000
Latex Finish LS 40000
Sub Total : Item XII
MATERIAL COST
40% LABOR COST
TOTAL PROJECT COST
Prepared by:
Engr. DANILO A. RETOTA

Reg No. 0125207
PTR No. SJ 1029251
Date April 06, 2017
Place City of San Juan
TIN 406-240-283
Total
60,000.00
12,750.00
28,000.00
10,000.00
110,750.00
675,000.00
105,000.00
255,000.00
1,035,000.00
432,000.00
175,750.00
97,500.00
16,000.00
545,500.00
150,000.00
21,000.00
12,600.00
53,750.00
17,500.00
104,850.00
80,000.00
100,000.00
80,000.00
150,000.00
275,000.00
85,000.00
45,000.00
50,000.00
30,000.00
210,000.00
90,000.00
30,000.00
50,000.00
75,000.00
245,000.00
40,000.00
40,000.00
50,000.00
130,000.00
3,216,100.00
1,286,440.00
4,502,540.00
A. RETOTA
0125207
SJ 1029251
April 06, 2017
City of San Juan
406-240-283

Draft Estimate

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Draft Estimate

Uploaded by

Copyright:

Available Formats

PROJECT TITLE ATWO (2)-STOREY RESIDENCE W/ ROFDECK

LOCATION PORTO CIRCLE BRGY. BALON ANITO MARIVELES, BATAAN

SCOPE OF WORKS DESCRIPTION

J. CONC. LAVATORY COUNTERS AND KITCHEN COUNTERTOPS

K. ROOFING & TRUSS

100 MM THK. CHB

O. LATEX PAINTING WORKS (EXTERIOR & INTERIOR)

P. DOORS INCLUDING DOOR JAMB, LOCKSETS&HARDWARES (EXCLUDING GLA

R. GLASS AND ALUMINUM WORKS

S. EXTERIOR ACCENT WALL TILING

(SERVICE KITCHEN COUNTERTOP & BOT.CAB. FLR)

(MAIN KITCHEN BOTTOM CABINET FLR)

(GF COMMON T&B)

(MBR & WALK-IN CLOSET)

(2F COMMON T&B)

(COMMON BALCONY, MBR BALCONY)

AA. IRONWORKS / METALWORKS

BB. VARNISHING / STAINING WORKS

DD. ELECTRICAL WORKS

Special Design Spherical Drop Light 1.2,1.0 & 0.80 m. dia.

GRAND TOTAL PROJECT COST

PRC Reg. No:

UNIT UNIT COST AMOUNT

120.00 SQ.M. 350.00 42,000.00

150.00 BAG 220.00 33,000.00

84.00 BAG 220.00 18,480.00

250.00 BAG 220.00 55,000.00

165.00 BAG 220.00 36,300.00

228.00 BAG 220.00 50,160.00

30.00 BAG 220.00 6,600.00

1.00 lot 100,000.00 100,000.00

100.00 pc 600.00 60,000.00

2,000.00 pc 15.00 30,000.00

500.00 PC 12.00 6,000.00

75.00 PC 125.00 9,375.00

220.00 SQ.M. 200.00 44,000.00

ARDWARES (EXCLUDING GLASS)

1.00 SQ.M. 4,000.00 4,000.00

1.00 SQ.M. 3,500.00 3,500.00

12.47 SQ.M. 1,350.00 16,834.50

47.81 SQ.M. 800.00 38,248.00

53.63 SQ.M. 600.00 32,178.00

TOTAL MATERIAL COST 1,930,426.50

SCOPE OF WORKS DESCRIPTION QTY

WALL FOOTING 2.46

CONCRETE COLUMNS 8.42

CONCRETE BEAMS 18.22

SLAB ON GRADE 8.02

SECOND FLOOR SLAB 8.73

CONCRETE STAIRS 0.74

CANTILEVERED SLAB OVER WINDOWS 0.92

CONC. LAVATORY COUNTERS AND KITCHEN COUNTERTOPS

ROOFING & TRUSS

100 MM THK. CHB 80.40

LATEX PAINTING WORKS (EXTERIOR & INTERIOR)

DOORS INCLUDING DOOR JAMB, LOCKSETS&HARDWARES (EXCLUDING GLAS

GLASS AND ALUMINUM WORKS

EXTERIOR ACCENT WALL TILING

NATURAL GRANITE WORKS

(SERVICE KITCHEN COUNTERTOP & BOT.CAB. FLR)

(MAIN KITCHEN BOTTOM CABINET FLR)

(GF COMMON T&B)

(MBR & WALK-IN CLOSET)